FIRST SHENANGO BANCORP INC
10-K405/A, 1998-04-29
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: CREE RESEARCH INC /NC/, 10-Q, 1998-04-29
Next: MORGAN STANLEY DEAN WITTER & CO, 424B3, 1998-04-29



   
                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                                  FORM 10-K / A
                                   (Mark One)
|X| ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT
    OF 1934


For the fiscal year ended    DECEMBER 31, 1997
                             -----------------
                                      or
|_| TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
    ACT OF 1934


For the transition period from                         to
                               -----------------------    ----------------------
Commission File Number:   0-21076
                          -------
                          FIRST SHENANGO BANCORP, INC.
- --------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)

      PENNSYLVANIA                                       25-1698967
- --------------------------------------------------------------------------------
(State or other jurisdiction of             (I.R.S. Employer Identification No.)
 incorporation or organization) 

 FIRST FEDERAL PLAZA, 25 NORTH MILL STREET, P. O. BOX 671, NEW CASTLE, PA 16103
- --------------------------------------------------------------------------------
(Address of principal executive offices)                              (Zip Code)

                                 (724) 654-6606
- --------------------------------------------------------------------------------
              (Registrant's telephone number, including area code)

Securities Registered Pursuant to Section 12(b) of the Act:

     Title of Each Class               Name of Each Exchange on Which Registered
           None                                        None


           Securities Registered Pursuant to Section 12(g) of the Act:
                     Common Stock, par value $0.10 per share
- --------------------------------------------------------------------------------
                                (Title of Class)
     Indicate  by check mark  whether the  registrant  (1) has filed all reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days.      [X] Yes    [_] No

     Indicate by check mark if disclosure of delinquent  filers pursuant to Item
405 of Regulation S-K (ss. 229.405 of this chapter) is not contained herein, and
will not be contained,  to the best of the registrant's knowledge, in definitive
proxy or information  statements  incorporated  by reference in Part III of this
Form 10-K or any amendments to this Form 10-K. [X]

     The aggregate  market value of the voting stock held by  non-affiliates  of
the registrant  was  $78,629,904 at February 28, 1998 based on the closing sales
price of $43.50 at February 28, 1998.

     As of March 17, 1998, the Registrant had  outstanding  2,069,007  shares of
Common Stock.

                       DOCUMENTS INCORPORATED BY REFERENCE

1.   Part  II --  Page  2 and  pages  4  through  38 of  the  annual  report  to
     shareholders for the year ended December 31, 1997.

    
<PAGE>






                                 FORM 10-K INDEX
<TABLE>
<CAPTION>
   
PART 1                                                                                                          PAGE
                                                                                                                ----
<S>                      <C>                                                                                     <C>
Item 1.                  Description of Business                                                                  1
Item 2.                  Description of Properties                                                               16
Item 3.                  Legal Proceedings                                                                       16
Item 4.                  Submission of Matters to a Vote of Security Holders                                     17

PART II
Item 5.                  Market for Registrant's Common Equity and Related Stockholder Matters                   17
Item 6.                  Selected Financial Data                                                                 17
Item 7.                  Management's Discussion and Analysis of Financial Condition and Results of
                         Operations                                                                              17
Item 7A.                 Quantitative and Qualitative Disclosures about Market Risk                              17
Item 8.                  Financial Statements and Supplementary Data                                             17
Item 9.                  Changes in and Disagreements with Accountants on Accounting and Financial
                         Disclosure                                                                              17

PART III
Item 10.                 Directors and Executive Officers of the Registrant                                     ^18
Item 11.                 Executive Compensation                                                                 ^19
Item 12.                 Security Ownership of Certain Beneficial Owners and Management                         ^23
Item 13.                 Certain Relationships and Related Transactions                                         ^23

PART IV
Item 14.                 Exhibits, Financial Statement Schedules, and Reports on Form 8-K                       ^24

Signatures                                                                                                      ^25
Exhibit Index                                                                                                   ^26
Exhibits                                                                                                        ^27
    
</TABLE>


<PAGE>

FIRST SHENANGO BANCORP,  INC. (THE "COMPANY") MAY FROM TIME TO TIME MAKE WRITTEN
OR ORAL  "FORWARD-LOOKING  STATMENTS",  INCLUDING  STATEMENTS  CONTAINED  IN THE
COMPANY'S  FILINGS WITH THE SECURITIES AND EXCHANGE  COMMISSION  (INCLUDING THIS
ANNUAL  REPORT  ON FORM  10-K  AND THE  EXHIBITS  THERETO),  IN ITS  REPORTS  TO
STOCKHOLDERS AND IN OTHER COMMUNICATIONS BY THE COMPANY,  WHICH ARE MADE IN GOOD
FAITH BY THE COMPANY  PURSUANT TO THE "SAFE  HARBOR"  PROVISIONS  OF THE PRIVATE
SECURITIES LITIGATION REFORM ACT OF 1995.

THESE  FORWARD-LOOKING  STATEMENTS  INVOLVE  RISKS  AND  UNCERTAINTIES,  SUCH AS
STATEMENTS  OF THE  COMPANY'S  PLANS,  OBJECTIVES,  EXPECTATIONS,  ESTIMATES AND
INTENTIONS,  THAT ARE SUBJECT TO CHANGE BASED ON VARIOUS IMPORTANT FACTORS (SOME
OF WHICH ARE BEYOND THE COMPANY'S CONTROL). THE FOLLOWING FACTORS, AMONG OTHERS,
COULD CAUSE THE COMPANY'S  FINANCIAL  PERFORMANCE TO DIFFER  MATERIALLY FROM THE
PLANS,  OBJECTIVES,  EXPECTATIONS,  ESTIMATES AND  INTENTIONS  EXPRESSED IN SUCH
FORWARD-LOOKING STATEMENTS: THE STRENGTH OF THE UNITED STATES ECONOMY IN GENERAL
AND  THE  STRENGTH  OF  THE  LOCAL  ECONOMIES  IN  WHICH  THE  COMPANY  CONDUCTS
OPERATIONS;  THE EFFECTS OF, AND CHANGES IN, TRADE, MONETARY AND FISCAL POLICIES
AND LAWS,  INCLUDING  INTEREST  RATE  POLICIES OF THE BOARD OF  GOVERNORS OF THE
FEDERAL RESERVE SYSTEM, INFLATION, INTEREST RATE, ACCEPTANCE OF NEW PRODUCTS AND
SERVICES OF THE COMPANY AND THE PERCEIVED  OVERALL  VALUE OF THESE  PRODUCTS AND
SERVICES BY USERS,  INCLUDING  THE  FEATURES,  PRICING  AND QUALITY  COMPARED TO
SUBSTITUTE  COMPETITORS'  PRODUCTS AND SERVICES FOR THE  COMPANY'S  PRODUCTS AND
SERVICES; THE SUCCESS OF THE COMPANY IN GAINING REGULATORY APPROVAL OF ITS
PRODUCTS  AND  SERVICES,  WHEN  REQUIRED;  THE IMPACT OF  CHANGES  IN  FINANCIAL
SERVICES'  LAWS AND  REGULATIONS  (INCLUDING  LAWS  CONCERNING  TAXES,  BANKING,
SECURITIES  AND  INSURANCE);  TECHNOLOGICAL  CHANGES;  ACQUISITIONS;  CHANGES IN
CONSUMER SPENDING AND SAVINGS HABITS; AND THE SUCCESS OF THE COMPANY AT MANAGING
THE RISKS INVOLVED IN THE FOREGOING.

    THE COMPANY  CAUTIONS  THAT THE FOREGOING  LIST OF IMPORTANT  FACTORS IS NOT
EXCLUSIVE.  THE  COMPANY  DOES  NOT  UNDERTAKE  TO  UPDATE  ANY  FORWARD-LOOKING
STATEMENT,  WHETHER  WRITTEN  OR ORAL,  THAT MAY BE MADE FROM TIME TO TIME OR ON
BEHALF OF THE COMPANY.

                                     PART I

Item 1. Business
- ----------------

The Holding Company.  First Shenango Bancorp, Inc. is a unitary savings and loan
holding  company that was  incorporated  in December  1992 under the laws of the
Commonwealth of Pennsylvania for the sole purpose of acquiring all of the issued
and  outstanding  common stock of First Federal  Savings Bank of New Castle (the
"Savings Bank" or "First Federal"). This acquisition occurred in connection with
the simultaneous conversion on April 5, 1993 of First Federal from a mutual to a
stock institution.

On February 6, 1998, the Company  entered into an Agreement of  Affiliation  and
Plan of Merger (the  "Agreement")  with  FirstFederal  Financial  Services Corp.
("FFSW") of Wooster,  Ohio.  Under the terms of the Agreement,  the Company will
merge with and into  FFSW,  with the  Company's  shareholders  to receive  1.143
shares  of FFSW  common  stock  in  exchange  for each of  their  shares  of the
Company's  common  stock.  The  transaction,  which will be  accounted  for as a
pooling of interest,  is subject to regulatory and shareholder  approvals and is
expected to be completed in the third quarter of 1998.

The  Savings  Bank.  First  Federal  Savings  Bank of New Castle is a  federally
chartered stock savings bank  headquartered  in New Castle,  Pennsylvania,  with
three branch offices located within the surrounding townships.  The Savings Bank
was founded in 1887 as a Pennsylvania  chartered  association  under the name of
New Castle Mutual  Building and Loan  Association,  which merged with  Equitable
Federal  Savings and Loan  Association of New Castle in 1940. Upon completion of
the 1993  conversion,  First Federal  changed its name to First Federal  Savings
Bank of New Castle.

Since 1936,  the Savings  Bank's  deposits  have been  federally  insured by the
Savings  Association  Insurance Fund ("SAIF") and its  predecessor,  the Federal
Savings and Loan Insurance Corporation ("FSLIC"),  and the Savings Bank has been
a member of the Federal Home Loan Bank System since 1933.  The Savings Bank is a
community oriented, full service retail savings institution offering traditional
mortgage loan products.  During recent years,  the Savings Bank has expanded its
loan  origination  activities to include  multi-family,  commercial real estate,
consumer,  and commercial  business  loans. At December 31, 1997 the Company had
total assets,  deposits, and shareholders' equity of $374,972,000,  $275,221,000
and $47,862,000, respectively.

<PAGE>


                                   COMPETITION

The  Company  encounters  substantial  competition  both  in the  attraction  of
deposits  and  origination  of real  estate  and other  loans.  Its most  direct
competition for deposits has historically  come from other savings  associations
and  commercial  banks in the local  market  area,  however,  in  recent  years,
competition has increased  significantly  with credit unions,  stock brokers and
mortgage banking  companies and other financial  service providers all competing
for the same  customers.  Due to their size,  many of the Company's  competitors
possess greater financial and marketing  resources.  Based on published figures,
the Company is the third largest financial institution headquartered in Lawrence
County on the basis of assets at December 31, 1997.

Competition for mortgage loans is not limited to local  financial  institutions.
The Company's  market area has seen moderate  unemployment  and some  population
decline.  Because of the lack of economic growth and declining  population,  the
Company  has had to invest in  mortgage  markets  in  surrounding  counties  and
purchase loans outside of its market area.

The Company  competes for loans  primarily  through the interest  rates and loan
fees it  charges  and  the  efficiency  and  quality  of  services  it  provides
borrowers,  real estate  brokers,  and  contractors.  The Company  competes  for
deposits by offering a wide variety of deposit  accounts at  competitive  rates,
convenient business hours, and four accessible office locations with interbranch
deposit and withdrawal privileges at each.

                                   MARKET AREA

During its 111 year  existence,  the  Savings  Bank has  focused on serving  its
customers located in Lawrence County,  Pennsylvania,  which includes the city of
New Castle and the surrounding townships. The Savings Bank also serves customers
located in the neighboring  Pennsylvania counties of Mercer, Beaver, Butler, and
Allegheny and the Ohio counties of Trumbull, Mahoning, and Columbiana. Together,
these  Pennsylvania  and Ohio  counties are the primary  marketing  area for the
Company.  Educational  facilities,  health care facilities,  manufacturing,  and
service industries are typical of the employer base in this area. The Company is
one of several local thrifts,  local commercial  banks, and regional  commercial
banks serving this concentrated market.

This area was founded on manufacturing,  which continues to play a major role in
the economy.  Manufacturing  employment in Lawrence  County is supplemented by a
growing service sector. The largest service employers in Lawrence County are the
three hospitals; federal, state and local government; the local school districts
and Westminster College.

                                    EMPLOYEES

As of December  31,  1997,  the Company had 109  employees  on its staff.  These
employees are not represented by a collective bargaining agent or union, and the
Company believes it enjoys satisfactory relations with its personnel.

                                  SUBSIDIARIES

The Savings Bank has one wholly owned subsidiary,  Tri-State Service Corporation
("Tri-State"). Tri-State was incorporated in the Commonwealth of Pennsylvania in
May 1971 to engage in real estate  development and sales,  property  management,
real  estate  rentals,  mortgage  lending,   appraisal  services  and  insurance
services.  Tri-State,  which has been dormant since 1986,  holds a 10% ownership
interest  in a 175  unit  apartment  complex  from  which  it  receives  income.
Tri-State has an investment in the partnership of $22,000 at December 31, 1997.

                                   REGULATION

General. As a federally  chartered,  SAIF-insured savings bank, the Savings Bank
is subject to extensive  regulation by the Office of Thrift Supervision  ("OTS")
and the Federal Deposit Insurance Corporation  ("FDIC").  Lending activities and
other  investments  must comply with various  federal  statutory and  regulatory
requirements.  The Savings Bank is also subject to certain reserve  requirements
promulgated by the Federal Reserve Board.

The  OTS  regularly   examines  the  Savings  Bank  and  prepares   reports  for
consideration by the Savings Bank's Board of Directors on any deficiencies  that
they find in the Savings Bank's operations. The Savings Bank's relationship with
its depositors and borrowers is also regulated to a great extent by federal law,
especially in such matters as the ownership of savings accounts and the form and
content of the Savings Bank's mortgage documents.

                                       2
<PAGE>
The Savings  Bank must file  reports  with the OTS and the FDIC  concerning  its
activities  and  financial  condition,   in  addition  to  obtaining  regulatory
approvals  prior to entering into certain  transactions  such as mergers with or
acquisitions  of other savings  institutions.  This  regulation and  supervision
establishes a comprehensive  framework of activities in which an institution can
engage and is intended  primarily for the protection of the SAIF and depositors.
The  regulatory  structure  also  gives  the  regulatory  authorities  extensive
discretion in connection with their  supervisory and enforcement  activities and
examination  policies,  including policies with respect to the classification of
assets and the  establishment  of adequate  loan loss  reserves  for  regulatory
purposes.  Any  change  in such  regulations,  whether  by the OTS,  the FDIC or
Congress,  could have a material adverse impact on the Company, the Savings Bank
and their operations. The Company is also required to file certain reports with,
and otherwise  comply with,  the rules and  regulations  of the  Securities  and
Exchange Commission ("SEC").

Set forth  below is a brief  description  of certain  laws  which  relate to the
regulation of the Savings Bank and the Company. The description does not purport
to be complete and is qualified in its entirety by reference to applicable  laws
and regulations.

Insurance of Deposit  Accounts.  The Savings Bank's deposit accounts are insured
by the SAIF to a maximum of $100,000 for each insured account (as defined by law
and  regulation).  The FDIC charges an annual  assessment  for the  insurance of
deposits  based  on the  risk a  particular  institution  poses  to its  deposit
insurance fund. This risk  classification  is based on an institution's  capital
group and supervisory subgroup assignment.  In addition,  the FDIC is authorized
to  increase  such  deposit  insurance  rates,  on a  semi-annual  basis,  if it
determines  that such  action is  necessary  to cause the balance in the SAIF to
reach the designated  reserve ratio of 1.25% of  SAIF-insured  deposits within a
reasonable period of time.

On September 30, 1996,  President Clinton signed the Deposit Insurance Funds Act
of 1996 ("DIFA")  which  included  legislation  to  recapitalize  the SAIF via a
special assessment on thrift industry deposits. As a result of DIFA, the Savings
Bank paid $1.67 million to the SAIF on November 27, 1996.  DIFA also reduced the
Savings  Bank's SAIF  insurance  fees from $0.23 per  $100.00 (23 basis  points)
annually to 0 basis  points  annually  effective  January 1, 1997.  BIF and SAIF
insurance  fees were set at a range of 0 to 27 basis  points  annually,  and the
minimum annual FDIC assessment of $2,000 was  eliminated.  DIFA also mandated an
assessment  on both  BIF and  SAIF  insured  institutions  in  order to meet the
obligations  of the  Financing  Corporation  ("FICO").  The  annual BIF and SAIF
assessments were set at 1.296 basis points and 6.48 basis points,  respectively.
As a result  of the  recapitalization  of the SAIF  during  1996,  SAIF  insured
institutions received a credit against their first quarter 1997 assessment for a
portion of their  fourth  quarter  1996  assessment.  This  credit  amounted  to
approximately  $33,000 for the Savings Bank,  and was recorded as a reduction of
1996 SAIF expense.  The Savings Bank's federal deposit insurance premium expense
for the year ended  December 31, 1996  amounted to  approximately  $2.23 million
including the special assessment, while the 1997 expense was $171,000.

Regulatory  Capital  Requirements.   OTS  capital  regulations  require  savings
institutions  to  maintain  Tier I Core  Capital  equal  to at  least  4% of the
institution's  adjusted  total assets and Tier I and Tier II Risk-based  Capital
equal to at least 4% and 8%, respectively,  of risk-weighted assets. At December
31, 1997, the Savings Bank exceeded all applicable regulatory  requirements with
capital ratios of 10.42%, 19.00% and 20.25%,  respectively.  Management does not
anticipate  difficulty  in  meeting  the  capital  requirements  in the  future,
however, there can be no assurance that this will be the case.

Dividend and Other Capital Distribution Limitations. OTS regulations require the
Savings  Bank to give the OTS  advance  notice  within  30 days of any  proposed
declaration of dividends to the Company, and the OTS has the authority under its
supervisory  powers to prohibit the payment of  dividends  to the  Company.  OTS
regulations  impose  limitations  upon  all  capital  distributions  by  savings
institutions,  such as cash  dividends,  payments  to  repurchase  or  otherwise
acquire  its  shares,  payments  to  shareholders  of another  institution  in a
cash-out  merger  and other  distributions  charged  against  capital.  The rule
establishes  three tiers of  institutions,  based primarily on an  institution's
capital level. An institution that exceeds all capital  requirements  before and
after a proposed capital  distribution  ("Tier 1 institution")  and has not been
advised by the OTS that it is in need of more than the normal  supervision  can,
after  prior  notice  but  without  the  approval  of  the  OTS,   make  capital
distributions during a calendar year equal to the greater of (i) 100% of its net
income to date during the  calendar  year plus the amount  that would  reduce by
one-half  its  "surplus  capital  ratio"  (the excess  capital  over its capital
requirements)  at the  beginning  of the calendar  year,  or (ii) 75% of its net
income  over the  most  recent  four  quarter  period.  Any  additional  capital
distributions  require prior regulatory  approval.  As of December 31, 1997, the
Savings Bank was a Tier 1  institution.  In the event the Savings Bank's capital
fell below its  requirement  or the OTS  notified it that it was in need of more
than  normal   supervision,   the  Savings   Bank's   ability  to  make  capital
distributions  could be  restricted.  In  addition,  the OTS  could  prohibit  a
proposed  capital  distribution  by any  institution  which would  otherwise  be
permitted by the regulation,  if the OTS determines that such distribution would
constitute an unsafe or unsound practice.

                                       3
<PAGE>
Qualified  Thrift Lender Test.  The Home Owners' Loan Act, as amended  ("HOLA"),
requires savings institutions to meet a qualified thrift lender ("QTL") test. If
the Savings Bank maintains an appropriate level of Qualified Thrift  Investments
("QTIs") (primarily  residential  mortgages and related  investments,  including
certain  mortgage-related  securities) and otherwise qualifies as a QTL, it will
continue to enjoy full  borrowing  privileges  from the  Federal  Home Loan Bank
("FHLB")  of which it is a member.  The  required  percentage  of QTIs is 65% of
portfolio  assets  (defined as total  assets  minus  intangible  assets,  liquid
assets, investments in office premises and goodwill). Certain assets are subject
to a percentage  limitation  of 20% of portfolio  assets.  In addition,  savings
institutions  may  include  shares  of stock of the  FHLBs as  qualifying  QTIs.
Compliance with the QTL test is measured on a monthly basis in nine out of every
12 months.  As of December 31, 1997, the Savings Bank was in compliance with its
QTL requirement with 76.99% of its assets invested in QTIs.

The Economic Growth and Regulatory  Paperwork  Reduction Act of 1996 ("EGRPRA"),
enacted in September  1996,  further  amended the QTL test and  expanded  thrift
lending authority.  As a result,  thrift  institutions now have the option to be
qualified  thrift  lenders by either  meeting  the  traditional  QTL test or the
Internal  Revenue  Service's  domestic  building  and loan tax code test.  Small
business, educational and credit card loans are now includable without limit for
purposes of meeting the QTL test. Previously, small business loans were included
only if made in a credit-needy  area, and educational and credit card loans were
included  subject to a 10 percent of  portfolio  assets  limit.  Consumer  loans
(other than credit card and educational  loans) are now  includable,  along with
other specified loans and investments, up to 20 percent of portfolio assets. The
previous limit for consumer loans was 10 percent of portfolio assets.

A savings  institution  that does not meet a QTL test must  either  convert to a
bank charter or comply with the following  restrictions on its  operations:  (i)
the  savings  institution  may not  engage in any new  activity  or make any new
investment,  directly or  indirectly,  unless such  activity  or  investment  is
permissible  for a  national  bank;  (ii) the  branching  powers of the  savings
institution  shall be restricted to those of a national bank;  (iii) the savings
institution shall not be eligible to obtain any advances from its FHLB; and (iv)
payment of  dividends by the savings  institution  shall be subject to the rules
regarding  payment of dividends by a national bank. Upon the expiration of three
years from the date the  savings  institution  ceases to be a QTL, it must cease
any activity and not retain any investment not  permissible  for a national bank
and  immediately  repay any  outstanding  FHLB  advances  (subject to safety and
soundness considerations).

Loans to One  Borrower.  With respect to the dollar  amount of loans that thrift
institutions  may lend to a  single  or  related  group  of  borrowers,  savings
institutions are subject,  since 1989, to the same limits as those applicable to
national  banks,  which under current law have lending limits in an amount equal
to 15% of unimpaired capital and unimpaired surplus on an unsecured basis and an
additional amount equal to 10% of unimpaired  capital and unimpaired  surplus if
the loan is secured by readily marketable collateral.  At December 31, 1997, the
Savings Bank's regulatory lending limit to one borrower was $6,442,000.  Current
lending  limits to one borrower may adversely  affect the Savings Bank's ability
to  conduct  its  operations,  particularly  its  ability  to make  real  estate
development and  construction  loans which  typically carry large balances.  The
Savings Bank's  largest  exposure to one borrower was $4,750,000 at December 31,
1997.  This is not a single loan,  but the aggregate  amount of multiple  loans,
commitments and letters of credit outstanding at that date.

Community  Reinvestment.  Under  the  Community  Reinvestment  Act  ("CRA"),  as
implemented  by OTS  regulations,  a savings  institution  has a continuing  and
affirmative obligation consistent with its safe and sound operation to help meet
the credit and community  development needs of its entire  community,  including
low and  moderate  income  neighborhoods.  The CRA does not  establish  specific
lending requirements or programs for financial institutions nor does it limit an
institution's  discretion  to develop the types of products and services that it
believes are best suited to its particular  community,  consistent with the CRA.
The CRA  requires  the OTS,  in  connection  with its  examination  of a savings
institution,  to evaluate an  institution's  actual  performance in three areas;
lending,  investment  and service.  The CRA  requires  public  disclosure  of an
institution's CRA rating and requires the OTS to provide a written evaluation of
an  institution's  CRA performance  utilizing a four tiered  descriptive  rating
system.  The Savings Bank received a "satisfactory  record of meeting  community
credit needs" rating as a result of its last evaluation in April 1997.

The Savings Bank  maintains a two tiered  first time  homebuyers  mortgage  loan
program.  The purpose of the program is to provide  assistance  for those people
who  desire to  purchase  their  first  home and to promote  home  ownership  in
Lawrence  County.  Benefits  include below market interest rates,  loan to value
ratios  of up to 95%,  credit  counseling,  a home  inspection  and a waiver  of
private mortgage insurance for low income borrowers.  This program has been well
received, and there are no current plans to discontinue the program or limit the
funds which may be made available.

In August 1997, the first time  homebuyers  program was revised and presented to
the United Way of Lawrence County in a joint program with the City of New Castle
and the Lawrence  County Family Center.  This special  program is available 

                                       4

<PAGE>
only for the purchase of homes  obtained and  renovated  through the United Way.
Loan to value  ratios  of up to  100%,  depending  on the  purchase  price,  are
available under this program.

Federal  Home  Loan Bank  System.  The  Savings  Bank is a member of the FHLB of
Pittsburgh, which is one of 12 regional FHLBs that administer the home financing
credit  function  of  savings  institutions.  Each FHLB  serves as a reserve  or
central bank for its members within its assigned region.  It is funded primarily
from  proceeds  derived from the sale of  consolidated  obligations  of the FHLB
System.  It makes loans to members (i.e.,  advances) in accordance with policies
and procedures established by the Board of Directors of the FHLB.

Federal  Reserve  System.  The Federal  Reserve  Board  requires all  depository
institutions  to  maintain  non-interest-bearing  reserves at  specified  levels
against  their  transaction  accounts  (primarily  checking,  NOW and  Super NOW
checking  accounts) and non-personal time deposits.  The balances  maintained to
meet the reserve  requirements  imposed by the Federal Reserve Board may be used
to satisfy the liquidity  requirements  that are imposed by the OTS. The Savings
Bank has  historically  met its  reserve  requirement  via vault  cash.  Savings
institutions  have  authority to borrow from the Federal  Reserve Bank "discount
window," but Federal Reserve policy generally  requires savings  institutions to
exhaust all FHLB sources before  borrowing from the Federal Reserve System.  The
Savings Bank had no borrowings  from the Federal  Reserve System at December 31,
1997.

General  Holding Company  Regulation.  The Company is a unitary savings and loan
holding company subject to regulatory oversight by the OTS. As such, the Company
is  required  to  register  and  file  reports  with the OTS and is  subject  to
regulation  and  examination  by the OTS. In addition,  the OTS has  enforcement
authority over the Company and its non- savings institution  subsidiaries.  This
regulation  and  oversight  is  intended  primarily  for the  protection  of the
depositors  of the Savings Bank and not for the benefit of  shareholders  of the
Company.

As a unitary  savings and loan  holding  company,  the Company  generally is not
subject to activity  restrictions,  provided the Savings Bank  satisfies the QTL
test.  If the  Company  acquires  control of another  savings  institution  as a
separate  subsidiary,  it  would  become a  multiple  savings  and loan  holding
company,  and the activities of the Company and any of its  subsidiaries  (other
than the  Savings  Bank or any other  SAIF-insured  savings  institution)  would
become subject to restrictions  applicable to bank holding companies unless such
other institutions each also qualify as a QTL and were acquired in a supervisory
acquisition.

The Company must obtain  approval from the OTS before  acquiring  control of any
other SAIF-insured  institution.  Such acquisitions are generally  prohibited if
they result in a multiple savings and loan holding company  controlling  savings
institutions in more than one state. However,  such interstate  acquisitions are
permitted based on specific state authorization or in a supervisory  acquisition
of a failing savings institution.

Federal law generally  provides that no "person",  acting directly or indirectly
or through or in concert with one or more other persons,  may acquire "control",
as that term is defined  in OTS  regulations,  of a  federally  insured  savings
institution  without  giving  at least  60 days  written  notice  to the OTS and
providing the OTS an  opportunity to disapprove  the proposed  acquisition.  The
Federal  Reserve Board may approve an application  by a bank holding  company to
acquire control of a savings institution. A bank holding company that controls a
savings  institution  may merge or consolidate the assets and liabilities of the
savings  institution with, or transfer assets and liabilities to, any subsidiary
bank which is a member of the BIF with the approval of the  appropriate  federal
banking agency and the Federal Reserve Board.  Federal savings  institutions are
permitted to acquire or be acquired by any insured depository institution.  As a
result of these provisions,  there have been a number of acquisitions of savings
institutions  by bank holding  companies  and other  financial  institutions  in
recent years.

CLASSIFICATION OF ASSETS

OTS  regulations  provide  for a  classification  system for  problem  assets of
insured  institutions.  Under this  classification  system,  problem  assets are
classified  as  "substandard",  "doubtful",  or "loss".  An asset is  considered
"substandard"  if it is  inadequately  protected  by the  current  net worth and
paying  capacity  of  the  obligor  or  of  the  collateral   pledged,  if  any.
"Substandard"  assets include those characterized by the "distinct  possibility"
that the insured  institution  will sustain "some loss" if the  deficiencies are
not  corrected.  Assets  classified  as  "doubtful"  have all of the  weaknesses
inherent in those classified  "substandard," with the added  characteristic that
the weaknesses present make "collection or liquidation in full," on the basis of
currently  existing  facts,  conditions  and values,  "highly  questionable  and
improbable."  Assets  classified as "loss" are those considered  "uncollectible"
and  of  such  little  value  that  their  continuance  as  assets  without  the
establishment  of a specific loss reserve is not  warranted.  Assets  designated
"special  mention" by management are assets  included on the 

                                       5

<PAGE>

Company's  internal  watchlist  because of  potential  weakness but which do not
currently warrant classification in one of the aforementioned categories.

When an insured  institution  classifies problem assets as either substandard or
doubtful,  it may  establish  general  allowances  for loan  losses in an amount
deemed prudent by management. General allowances represent loss allowances which
have been  established  to recognize the inherent risk  associated  with lending
activities,  but which, unlike specific  allowances,  have not been allocated to
particular problem assets. When an insured institution classifies problem assets
as "loss",  it is required  either to establish a specific  allowance for losses
equal to 100% of that portion of the asset so  classified  or to charge off such
amount.  An institution's  determination as to the  classification of its assets
and the  amount of its  valuation  allowances  is  subject to review by the OTS,
which may  order the  establishment  of  additional  general  or  specific  loss
allowances.

A portion  of general  loss  allowances  established  to cover  possible  losses
related to assets  classified  as  substandard  or  doubtful  may be included in
determining  an  institution's  regulatory  capital,  while  specific  valuation
allowances for loan losses generally do not qualify as regulatory capital.

The following  table  provides  further  information  in regard to the Company's
classified assets. There were no assets considered "special mention" at December
31, 1997.
   

                                               At December 31, 1997
                                                  (In Thousands)
Classified assets:        Gross Balance    Specific Reserve      Net Balance
                           -------------------------------------------------
    Substandard (1)            $5,392            $195              $5,197
    Doubtful                      120              66                  54
    Loss                           68              68
                           -------------------------------------------------
Total classified assets        $5,580            $329              $5,251
                           =================================================

(1) Includes $1,116 of real estate owned and other repossessed assets.
    

                                  GAP ANALYSIS

Because  virtually all of the assets and liabilities of a financial  institution
are  monetary  in nature,  interest  rates have a more  significant  impact on a
financial  institution's  performance  than the  effects  of  general  levels of
inflation.  A  particular  institution's  exposure  to the effects of changes in
interest rates may be measured by calculating its interest rate risk (IRR).  One
measure of IRR is the interest rate  sensitivity gap which attempts to determine
assets and liabilities  which mature or reprice during specific time frames.  An
institution  may use  this  information  to  adjust  the mix of its  assets  and
liabilities  to reduce  its  potential  exposure  to the  effects  of changes in
interest rates.

A gap is  considered  to be  positive  when the  amount  of assets  maturing  or
repricing  during a  particular  time period  exceeds the amount of  liabilities
maturing  or  repricing  during  that  same  time  frame.  Conversely,  a gap is
considered to be negative when the amount of  liabilities  maturing or repricing
exceeds the amount of assets  maturing or  repricing.  During a period of rising
interest  rates,  a negative  gap would tend to  adversely  affect net  interest
income, while a positive gap would tend to result in an increase in net interest
income.  At December  31, 1997,  the Company had a positive one year  cumulative
interest rate  sensitivity gap of 0.54%,  compared to a negative one year gap of
6.06% at December 31, 1996 and a positive 9.17% at December 31, 1995.

As  suggested  by the change in these ratios from 1995 to 1996 and 1996 to 1997,
the structure of the Company's balance sheet changed  significantly  during 1996
and 1997.  Relatively  short-term  FHLB  borrowings were utilized during 1996 to
leverage  the  Company's  high  levels  of  capital  and  purchase  longer  term
investment  securities,  including tax-exempt municipal bonds and collateralized
mortgage obligations (CMOs), and to fund increased  originations of mortgage and
commercial loans. The Company's exposure to IRR as measured by the interest rate
sensitivity  gap changed during 1996 due to the mismatch  between the short-term
repricing  characteristics  of the  borrowings  and the  generally  longer  term
repricing  characteristics of the investments and loans. During 1997,  long-term
fixed rate  mortgage-backed  securities were sold and the proceeds used to repay
short-term  borrowings.  While this has reduced the  Company's  IRR, it has also
reduced net interest  income due to the positive  spread which was being earned.
Management  monitors the  Company's  exposure to IRR on an ongoing basis and has
procedures  in place to reduce  this risk when real or  anticipated  changes  in
financial markets dictate.

                                       6

<PAGE>

The  following  table sets  forth the  amounts  of  interest-earning  assets and
interest-bearing liabilities outstanding at December 31, 1997 which are expected
to reprice or mature in each of the future time  periods  shown.  The  Company's
analysis  of its  interest-rate  sensitivity  incorporates  certain  assumptions
published  by  the  Office  of  Thrift   Supervision   ("OTS")   concerning  the
amortization  of loans and  other  interest-earning  assets  and  withdrawal  of
deposits.  Loans and  mortgage-backed  securities have assumed annual prepayment
rates of 9% to 37%.  Decay rates for NOW accounts,  money market  accounts,  and
savings  accounts  were  established  at 37%, 79% and 17%,  respectively.  These
assumptions  may  change  over time  based upon the  current  economic  outlook;
however,  the  assumptions  used by the OTS and the  Company  have  not  changed
significantly  over the past three years.  The interest rate  sensitivity of the
Company's  assets and liabilities  illustrated in the following table would vary
substantially if different assumptions were used or if actual experience differs
from that indicated by such  assumptions.  Indeed,  the actual experience of the
Company has been that during periods of increasing  interest  rates,  net income
could be  negatively  affected  because the Company's  interest  rate  sensitive
liabilities  would  reprice  faster than its  interest  rate  sensitive  assets,
causing a decline in the Company's  interest rate spread and margin.  This would
result  from an  increase  in the  Company's  cost of funds  that  would  not be
immediately  offset by an  increase  in its yield on  assets.  As a result,  the
following table has limited utility.

INTEREST-SENSITIVE ASSETS AND LIABILITIES
(Dollar Amounts in Thousands)
<TABLE>
<CAPTION>
                                                        Three        Over One     Over Five
                                         Less than      Months        Through      Through
                                           Three       Through         Five          Ten       Over Ten
                                         Months(1)     One Year        Years        Years       Years            Total
                                    ---------------------------------------------------------------------------------------------

<S>                                  <C>               <C>          <C>            <C>         <C>             <C>     
Interest-Earning Assets

Residential mortgage loans:

Adjustable rate mortgage loans       $ 6,900           $18,613      $ 11,709       $     22    $      8        $ 37,252

Non-performing                                             169            36                                        205

Fixed rate mortgage loans              4,102            14,228        54,137         33,564      26,064         132,095

Non-performing                                               4                           34         251             289
                                    -------------------------------------------------------------------------------------

Total gross residential mortgage 
  loans                               11,002            33,014        65,882         33,620      26,323         169,841

Commercial and other real estate
loans                                 16,265             2,124        15,580          1,781      11,260          47,010

Non-performing                         1,179                 7           510                         98           1,794
                                    -------------------------------------------------------------------------------------

Total gross commercial and other
real estate                           17,444             2,131        16,090          1,781      11,358          48,804

Consumer loans                        12,460            10,458        15,913          1,262          20          40,113

Non-performing                            81                28           374                                        483
                                    -------------------------------------------------------------------------------------

Total gross consumer loans (3)        12,541            10,486        16,287          1,262          20          40,596

Investments (2)                       16,653             8,157                        3,300      30,447          58,557

Mortgage-backed securities            31,618             1,722         6,789          4,708       4,844          49,681
                                    -------------------------------------------------------------------------------------

Total Interest-Earning Assets        $89,258           $55,510      $105,048       $ 44,671    $ 72,992        $367,479
                                    =====================================================================================
</TABLE>
                                       7


<PAGE>
INTEREST-SENSITIVE ASSETS AND LIABILITIES (Continued)
(Dollar Amount in Thousands)
<TABLE>
<CAPTION>
                                                              Three           Over One    Over Five
                                              Less than       Months          Through      Through
                                                Three        Through           Five          Ten        Over Ten
                                              Months(1)      One Year          Years        Years        Years         Total
                                            -----------------------------------------------------------------------------------

<S>                                              <C>           <C>            <C>          <C>          <C>          <C>     
Interest-Bearing Liabilities

NOW Deposits                                     $ 2,937       $  7,023       $  11,554    $  3,274     $  2,128     $ 26,916

Savings deposits                                   2,566          7,005          23,951      11,996       10,633       56,151

Money Market deposits                              6,701          9,689           3,370         833          153       20,746

Certificates of deposit                           27,991         52,314          76,432       9,700                   166,437

Borrowings                                        26,243                         21,143         339                    47,725

Advance payments by borrowers                         70            193             731         467          415        1,876
                                            -----------------------------------------------------------------------------------

Total Interest-Bearing Liabilities               $66,508       $ 76,224       $ 137,181    $ 26,609     $ 13,329     $319,851
                                            ===================================================================================

Positive (negative) interest sensitivity
gap                                               22,750        (20,714)        (32,133)     18,062       59,663       47,628


Cumulative interest sensitivity gap               22,750          2,036         (30,097)    (12,035)      47,628

Ratio of interest-earning assets to
interest-bearing liabilities                      134.21%         72.82%          76.58 %    167.88 %     547.62%      114.89%

Ratio of cumulative gap to total
assets                                             6.07%           0.54%          (8.03)%     (3.21)%      12.70%
</TABLE>

(1)      Unearned fees and expenses on loans of $(821) are within this category.
(2)      These amounts  include assets  available for sale and  interest-bearing
         deposits.
(3)      These amounts include education loans held for sale.


                                      LOANS

The Company has traditionally been a first mortgage residential lender; however,
during 1995 and 1996,  management's  strategy was to increase its commercial and
other real estate loan portfolio. For most of the past five years, single family
residential loans have comprised  approximately 60% of the total loan portfolio,
however, this percentage increased to 66% at December 31, 1997. During that same
time  frame,  commercial  and other  real  estate  lending  has  increased  as a
percentage of the  portfolio  from  approximately  12% from 1992 through 1994 to
approximately 19% at December 31, 1997.  Consumer lending as a percentage of the
total  portfolio  declined  from  approximately  28% from 1992  through  1995 to
approximately 15% at December 31, 1997. During 1996 and 1997, management reduced
its  exposure  to  indirect   automobile  lending  due  to  the  relatively  low
risk-adjusted  yields  available in the local market area,  as well as increased
delinquencies and charge-offs in this part of the portfolio.

The Company's loan portfolio consists primarily of residential real estate loans
collateralized  by single  and  multi-family  residences,  non-residential  real
estate loans  secured by commercial  and retail  properties  and consumer  loans
including indirect automobile loans and lines of credit.

Approximately  90% of the Company's  lending  activities are within 100 miles of
its headquarters in New Castle,  Pennsylvania.  This market encompasses  western
Pennsylvania  and eastern Ohio and is inclusive of the  Pittsburgh  market.  The
ability  of  debtors  to honor  these  contracts  depends  largely  on  economic
conditions  affecting western Pennsylvania and eastern Ohio, with repayment risk
dependent on the cash flow of the individual debtors. Substantially all mortgage
loans are secured by real  property with a loan amount of generally no more than
80% of the  appraised  value.  Loans in excess of this  amount  require  private
mortgage  insurance in an amount sufficient to reduce the Company's  exposure to
80% or less of the  appraised  value.  Loans  receivable  are  stated  at unpaid
principal balances, less the allowance for loan losses, and net of deferred loan
origination  fees and  discounts.  Loans  available for sale are recorded at the
lower of the aggregate amortized cost or fair value.

                                       8
<PAGE>

Composition of Loan Portfolio
(Dollar Amounts in Thousands)
<TABLE>
<CAPTION>
                                                                   December 31,
Amounts and Percentages of 
Loans by Type:                     1997             1996                1995                1994                1993
                           ----------------------------------------------------------------------------------------------
<S>                        <C>         <C>    <C>        <C>    <C>         <C>      <C>        <C>     <C>          <C>
One-to-four family         $168,643     66%   $152,408    60%   $126,642     55%     $124,802    58%    $115,346      57%
Construction                    746              1,287             1,292      1%        1,560     1%       2,596       2%
                           ----------------------------------------------------------------------------------------------
First mortgage residential 
  loans                     169,389     66%    153,695    60%    127,934     56%      126,362    59%     117,942      59%
                           ----------------------------------------------------------------------------------------------
Commercial and other real 
  estate                     20,802      8%     23,363     9%     21,485      9%       17,683     8%      18,019       9%
Commercial business          19,370      8%     20,899     8%     13,448      6%        6,504     3%       5,253       3%
Land development              7,328      3%      3,472     2%      3,246      1%        3,020     1%       2,218       1%
                           ----------------------------------------------------------------------------------------------
Commercial and other
 real estate                 47,500     19%     47,733    19%     38,179     16%       27,207    12%      25,490      13%
                           ----------------------------------------------------------------------------------------------
Education (held
 for sale)                    3,424      1%      3,458     1%      3,587      2%        3,475     2%       6,357       3%
Automobile                   17,185      7%     31,758    13%     42,927     19%       43,306    20%      36,697      18%
Other consumer                3,442      1%      3,681     1%      4,091      2%        4,153     2%       4,622       2%
Home equity                  15,066      6%     15,445     6%     11,560      5%       10,783     5%       9,526       5%
                           ----------------------------------------------------------------------------------------------
Consumer loans               39,117     15%     54,342    21%     62,165     28%       61,717    29%      57,202      28%
                           ----------------------------------------------------------------------------------------------
Loans receivable, net      $256,006    100%   $255,770   100%   $228,278    100%     $215,286   100%    $200,634     100%
                           ==============================================================================================
</TABLE>

Origination, Purchase and Sale of Loans
(Dollar Amounts in Thousands)
<TABLE>
<CAPTION>
                                                           1997            1996           1995            1994           1993
                                                      -----------------------------------------------------------------------------
<S>                                                         <C>             <C>            <C>             <C>             <C>     
Gross loans receivable at beginning of year                 $258,637        $230,749       $217,986        $202,867        $176,402
                                                      -----------------------------------------------------------------------------
One-to-four family residential loans                          35,072          45,022         16,475          28,529          21,901
Commercial and other real estate loans                        11,457           1,620          8,046           2,083           5,632
Loan to facilitate the sale of REO                                                                                            1,802
Construction loans                                               285             701            920             901           2,021
Consumer loans                                                10,589          23,797         28,957          34,269          29,949
Commercial business loans                                      9,604          24,272         15,293           7,840           3,421
                                                      -----------------------------------------------------------------------------
Total loans originated                                        67,007          95,412         69,691          73,622          64,726
                                                      -----------------------------------------------------------------------------
One-to-four family residential loans purchased                 1,169                                                         12,257
                                                      -----------------------------------------------------------------------------
Education loans sold                                         (1,964)         (1,905)        (1,275)         (3,555)
                                                      -----------------------------------------------------------------------------
Loan principal repayments                                   (64,431)        (64,300)       (52,933)        (53,873)        (49,176)
Transfer from loans receivable to REO and 
  other repossessed assets                                   (1,108)         (1,296)        (2,696)         (1,009)         (1,156)
Other, net                                                      (69)            (23)           (24)            (66)           (186)
                                                      -----------------------------------------------------------------------------
Net loan activity                                                604          27,888         12,763          15,119          26,465
                                                      -----------------------------------------------------------------------------
Gross loans receivable at end of year                       $259,241        $258,637       $230,749        $217,986        $202,867
                                                      =============================================================================
</TABLE>

Between  1990 and 1993,  the  Company  on  occasion  purchased  adjustable  rate
mortgage  ("ARM") loans from various banks,  savings  associations  and mortgage
bankers  throughout  the eastern  United  States  located in stable  markets the
Company does not otherwise  serve.  The loans were  purchased to supplement  the
residential mortgage loan portfolio that reprices within one to three years. The
loans that were purchased were  individually  underwritten  by management of the
Company and selected site visits were made by management to view the  properties
for accuracy of appraisals.  The loans  purchased were 

                                       9

<PAGE>

primarily all one-to-four family,  owner-occupied  residential  properties.  The
Company  primarily  purchased whole loans but does not currently service most of
the  loans.  The  loans  purchased  are  without  recourse.   Any  loan  with  a
loan-to-value ratio greater than 80% is covered by private mortgage insurance in
an amount  sufficient  to reduce the  Company's  exposure  to 80% or less of the
appraised  value.  Since  1994,  loan  demand in the local  market area has been
sufficient that loan purchases have not been necessary, however, the Company did
purchase $1.17 million in single family  mortgage loans in 1997 as a part of its
CRA activities.

Since 1993,  the Company has held its entire  portfolio of  education  loans for
sale. These loans continue to be originated,  with the intention of selling them
when the student  graduates or otherwise  leaves  school.  Gains of $34,000 were
recorded on education loan sales totalling $1,964,000 in 1997.

Residential Mortgage Loans

The Savings Bank currently  offers  bi-weekly  fixed-rate  mortgages,  ARMs that
adjust every one or three years and have terms of up to 30 years, and fixed-rate
mortgage  loans with terms of up to 30 years.  The interest rates on ARMs adjust
based on treasury bill rates plus a specified margin. The Savings Bank considers
the market  factors  and  competitive  rates on loans as well as its own cost of
funds when determining the rates on the loans that it offers.

Commercial and Other Real Estate Loans.

Commercial  real estate secured loans are originated in amounts up to 80% of the
appraised  value of the  property.  Such  appraised  value is  determined  by an
independent  appraiser  previously  approved  by the Savings  Bank.  The Savings
Bank's  commercial  real estate loans are  permanent  loans  secured by approved
property such as small office buildings,  retail stores, small strip plazas, and
other  non-residential  buildings.  The Savings Bank originates  commercial real
estate  loans  with  amortization  periods  of  up  to 30  years,  primarily  as
adjustable  rate  mortgages.  Also  included  in  this  category  of  loans  are
commercial  business loans,  commercial land  development  loans and land loans.
During 1995, the Savings Bank expanded its origination of commercial real estate
and business loans. Management has identified these types of lending as offering
superior growth prospects at attractive  yields compared to other  opportunities
currently available in the local market area. Management  anticipates continuing
to pursue these types of loans as long as the risk-adjusted  yields are superior
to other lending alternatives.

Consumer Loans

The  Savings  Bank views  consumer  lending  as an  important  component  of its
business  operations  because  consumer  loans  generally have shorter terms and
higher yields or adjustable  rates, thus reducing the Savings Bank's exposure to
changes in interest rates. In addition,  the Savings Bank believes that offering
consumer  loans helps to expand and create  stronger ties to its customer  base.
Consequently,  the Company  intends to  continue  its  strategy  of  emphasizing
consumer  lending.  Consumer  loan  originations  declined in 1997 and 1996 as a
result of  management's  decision to reduce its exposure to indirect  automobile
lending due to the low risk-adjusted returns available in the local market area.
Regulations permit federally-chartered  savings institutions to make secured and
unsecured  consumer loans up to 35% of the Savings  Bank's assets.  In addition,
the Savings Bank has lending  authority above the 35% limit for certain consumer
loans, such as home improvement loans and loans secured by deposit accounts.

Non-Performing Assets and Allowance for Loan Losses

The following table provides a five-year summary of non-performing  assets which
are defined as loans accounted for on a non-accrual  basis,  accruing loans that
are contractually past due 90 days or more as to principal or interest payments,
real estate in foreclosure and other repossessed  assets. All loans are reviewed
on a regular  basis and are generally  placed on a  non-accrual  status when the
loan  becomes  90 days  delinquent,  and,  in the  opinion  of  management,  the
collection of additional interest is doubtful.  Loans which are past due 90 days
or more but still accruing interest are education loans on which the interest is
expected to be paid by the guarantor in the event of default.  Interest  accrued
and  unpaid  at the time the loan is  placed on  non-accrual  status is  charged
against interest income.  The balances in the following table are as of December
31.

                                       10

<PAGE>

Non-Performing Assets
(Dollar Amounts in Thousands)
<TABLE>
<CAPTION>
                                                                        1997         1996        1995         1994         1993
                                                                     --------------------------------------------------------------
<S>                                                                      <C>           <C>         <C>          <C>          <C>   
Loans receivable:
  One-to-four family residential mortgage loans                          $   421       $  579      $  201       $  327       $  752
  Commercial and other real estate loans                                   1,868           11         295        1,787        1,968
  Consumer loans                                                             484          422         214           83          200
                                                                     --------------------------------------------------------------
Total non-accrual loans                                                    2,773        1,012         710        2,197        2,920
Total accruing loans which are contractually past due 90 days or
more (1)                                                                       1            1           2           18           92
                                                                     --------------------------------------------------------------
Total non-accrual and accrual loans 90 days or more past due               2,774        1,013         712        2,215        3,012
REO and other repossessed assets                                           1,116          737         943          294          205
                                                                     --------------------------------------------------------------
Total non-performing assets                                               $3,890       $1,750      $1,655       $2,509       $3,217
                                                                     ==============================================================
Total non-performing loans to total loans receivable, net                  1.08%        0.40%       0.31%        1.03%        1.50%
                                                                     ==============================================================
Total non-performing loans to total assets                                 0.74%        0.25%       0.21%        0.71%        1.01%
                                                                     ==============================================================
Total non-performing assets to total assets                                1.04%        0.43%       0.50%        0.80%        1.08%
                                                                     ==============================================================
</TABLE>

(1) Education loans



The  allowance  for loan losses was  established  and is  maintained by periodic
charges  to the  provision  for loan loss,  an  operating  expense,  in order to
provide for losses  inherent in any loan  portfolio.  Loan losses and recoveries
are charged or credited,  respectively, to the allowance for loan losses as they
occur.  The allowance  for loan losses is  determined by management  considering
such  factors  as the  size  and  character  of the loan  portfolio,  loan  loss
experience, problem and potential problem loans, and overall economic conditions
in its market area.  The following  table  presents an analysis of the allowance
for loan losses.

                                       11

<PAGE>

Analysis of the Allowance for Loan Losses
(Dollar Amounts in Thousands)
<TABLE>
<CAPTION>
                                                                                        Year Ended December 31,
                                                            1997           1996          1995           1994          1993
                                                        -----------------------------------------------------------------------
<S>                                                          <C>            <C>           <C>            <C>           <C>     
Total gross loans receivable                                 $259,241       $258,637      $230,749       $217,986      $202,867
Average gross loans receivable                               $259,385       $245,004      $225,235       $209,437      $195,507
Allowance for loan losses at beginning of year               $  2,867       $  2,472      $  2,700       $  2,233      $  1,741
Loans charged off:
First mortgage residential loans                                                                                            (8)
Commercial and other real estate loans                           (36)           (60)         (856)
Consumer loans                                                  (411)          (487)         (327)          (370)         (325)
                                                        -----------------------------------------------------------------------
Total charge-offs                                               (447)          (547)       (1,183)          (370)         (333)
Recoveries:
First mortgage residential loans                                                                                3
Consumer loans                                                     42             44            37             48             2
                                                        -----------------------------------------------------------------------
Total recoveries                                                   42             44            37             51             2
Net charge-offs                                                 (405)          (503)       (1,146)          (319)         (331)
Provision for estimated loan losses
First mortgage residential loans                                  120                                          10         (173)
Commercial and other real estate loans                            246            300           585            539           434
Consumer loans                                                    407            598           333            237           562
                                                        -----------------------------------------------------------------------
Total provision for estimated loan losses                         773            898           918            786           823
Allowance for loan losses at end of year                       $3,235         $2,867        $2,472         $2,700        $2,233
                                                        =======================================================================
First mortgage residential loans                               $  452         $  332        $  332         $  332        $  319
Commercial and other real estate loans                          1,304          1,094           854          1,125           587
Consumer loans                                                  1,479          1,441         1,286          1,243         1,327
                                                        -----------------------------------------------------------------------
Allowance for loan losses at end of year                       $3,235         $2,867        $2,472         $2,700        $2,233
                                                        =======================================================================
Net charge-offs to average loans                              (0.16%)        (0.21%)       (0.51%)        (0.15%)       (0.17%)
Allowance for loan loss to gross loans receivable               1.25%          1.11%         1.07%          1.24%         1.10%
Average allowance to average gross loans receivable             1.16%          1.07%         1.25%          1.15%         1.01%
</TABLE>

The entire  allowance for loan losses is available to absorb any particular loan
loss.

                                       12

<PAGE>



                                   INVESTMENTS

The following table presents an analysis of the Company's investment portfolio.

Securities, Maturities and Yields
(Dollar Amounts in Thousands)

<TABLE>
<CAPTION>


                                                                  Contractual Maturity Schedule
                                           One Year or Less   One to Five Years     Five to Ten Years       Over 10 Years
                                       ----------------------------------------------------------------------------------------
                                         Carrying             Carrying              Carrying              Carrying
                                          Value      Yield     Value      Yield      Value      Yield      Value        Yield
                                       ----------------------------------------------------------------------------------------
Available for sale:
<S>                                         <C>         <C>        <C>      <C>        <C>        <C>       <C>           <C>  
  U.S. Government and agency                                                           $1,009     7.58%
  Collateralized mortgage obligations                                                                       $41,902       7.22%
  Municipal (1)                                                                           201     7.58%      30,946       8.54%
  Other debt securities (2)                                        $258     8.00%
  Mortgage-backed securities                                         21     7.84%       1,424     7.68%       6,335       8.23%
  FHLB Stock                                $ 2,574     6.38%
  Other marketable equity securities(3)       9,989     6.00%
                                           ------------------------------------------------------------------------------------
                                            $12,563     6.08%      $279     7.99%      $2,634     7.63%     $79,183       7.82%
                                           ====================================================================================
</TABLE>

(1) The yields on municipal  obligations  have been computed on a tax-equivalent
    basis.
(2) Consists of a State of Israel note.
(3) Consists of FNMA preferred  stock and adjustable rate mutual funds of $2,090
    and $7,899, respectively.

During 1997 and 1996 the Company  utilized FHLB  borrowings to purchase CMOs and
tax-exempt  municipal  securities.   In  management's  opinion,  the  securities
represented the best investment alternatives  available,  considering the levels
of credit and interest rate risk that the Company was willing to accept.  Due to
the long-term fixed rate nature of the municipal bonds  purchased,  they possess
relatively high levels of interest rate risk, which is offset by low credit risk
due to credit  enhancement  insurance  purchased by the issuers resulting in the
highest  credit  ratings  available  from  third  party  rating  services,   and
above-market taxable-equivalent yields. CMOs which the Company has purchased are
generally backed by mortgage-backed securities issued by either the Federal Home
Loan Mortgage Corporation ("FHLMC") or the Federal National Mortgage Corporation
("FNMA"),  which are considered to have negligible  credit risk.  Investments in
CMOs are both floating and fixed rate.  Floating rate CMOs reprice monthly based
on a published index plus specified margins, and thus have limited interest rate
risk.  The fixed rate CMO which the Company has purchased has a stated  maturity
of 30 years from the date of purchase but an anticipated  weighted  average life
of 3.6 years.  However,  significant changes in market interest rates from those
in effect at the time this  security was  purchased  may result in this security
having an actual life either much less than or much greater than anticipated.

The Company's  investment  portfolio  consisted of the  following  securities at
December 31 for the years indicated.
<TABLE>
<CAPTION>


                                                 1997         1996            1995
                                          --------------------------------------------
<S>                                          <C>          <C>             <C>        
U.S. Government and agency                   $ 1,008,908  $  9,612,800    $10,700,170
Collateralized mortgage obligations           41,901,739    45,865,881     17,855,765
Municipal                                     31,147,515    27,283,903     11,569,310
Other debt securities                            258,125       261,563        258,125
Mortgage-backed securities                     7,779,588    27,784,770     30,063,449
FHLB stock                                     2,574,200     4,289,800      1,442,200
Other marketable equity securities             9,988,673    10,190,045      8,697,582
                                          --------------------------------------------
                                             $94,658,748  $125,288,762    $80,586,601
                                          ============================================
</TABLE>

                                       13

<PAGE>
The Company's  investment  portfolio includes an investment of $7,880,000 in the
Shay Adjustable Rate Mortgage Portfolio mutual fund which exceeds ten percent of
shareholders' equity at December 31, 1997. This mutual fund invests primarily in
mortgage-backed  securities  which reprice on current market indices,  including
securities  issued by the Federal Home Loan  Mortgage  Corporation,  the Federal
National Mortgage Association,  and other issuers. The investment portfolio also
includes  four CMOs,  listed in the table  below,  with  values in excess of ten
percent of  shareholders'  equity at December 31, 1997. Due to the nature of the
securities  which underly the mutual fund and the CMOs,  these  investments  are
deemed by management to have limited credit risk.
<TABLE>
<CAPTION>
                                                                                        Market Value at
                                 Issuer                          Description           December 31, 1997
- ----------------------------------------------------------------------------------------------------------
<S>                                                            <C>                        <C>        
Residential Funding Mortgage Securities I, Inc.                1996--S3 A6                $14,024,000
Federal National Mortgage Association                          FNR 1993--61 F              10,355,000
Federal National Mortgage Association                          FNR 1996--58 F               5,000,000
Federal Home Loan Mortgage Corporation                         FHR 1889 F                   5,000,000
</TABLE>

The Savings Bank invests in a portfolio of mortgage-backed  securities which are
insured or guaranteed by the Federal Home Loan Mortgage  Corporation  ("FHLMC"),
the Federal National Mortgage  Association  ("FNMA") and the Government National
Mortgage Association ("GNMA").  Mortgage-backed  securities increase the quality
of the Company's  assets by virtue of the  guarantees  that back them,  are more
liquid  than  individual  mortgage  loans,  and  may be  used  to  collateralize
borrowings or other obligations of the Savings Bank.

As of December 31,  1997,  the  mortgage-backed  securities  portfolio  totalled
$7,780,000  or 8.22% of the  investment  portfolio.  Included in this amount are
adjustable rate  mortgage-backed  securities of $3,126,000 at December 31, 1997.
GNMA  mortgage-backed  securities  are  fully  insured  by the  Federal  Housing
Administration  ("FHA") or partially guaranteed by the Veterans'  Administration
("VA"). FHLMC mortgage-backed  securities are participation  certificates issued
and  guaranteed  by the FHLMC and secured by interests in pools of  conventional
mortgages originated by approved lenders.

   
The Company  holds all of its  investment  securities  as available  for sale in
order to provide maximum  flexibility to respond to changes in interest rates or
other changes in its operating  environment.  During the year ended December 31,
1997,  debt  securities  with fair values of $16,510,649  were sold resulting in
gross gains and losses of $59,946  and  $77,202,  respectively.  During the year
ending  December  31,  1996,  debt and  equity  securities  with fair  values of
$29,679,214  were sold  resulting  in gross  gains and  losses of  $246,513  and
$59,325, respectively. During the year ending December 31, 1995, debt and equity
securities  with fair values of  $26,759,420  were sold resulting in gross gains
and losses of $289,096 and $224,306, respectively.
    

                                SOURCES OF FUNDS

The Company's principal source of funds for use in lending and for other general
business purposes has  traditionally  been deposits obtained through the Savings
Bank's home and branch offices. The Company also derives funds from amortization
and  prepayments of outstanding  loans and  mortgage-backed  securities and from
maturing  investment  securities.  When  needed,  the Company has the ability to
borrow  funds  from  the  FHLB  of  Pittsburgh  and  other  sources  to  support
originations and purchases of loans and investment securities.

Deposits

Consumer and  commercial  deposits  are  attracted  principally  from within the
Company's  primary  market area  through the  offering of a broad  selection  of
deposit instruments including regular savings,  money market,  negotiable orders
of withdrawal ("NOW"),  term certificate  accounts  (including  negotiated jumbo
certificates in denominations  of $100,000 or more),  and individual  retirement
accounts  ("IRAs").  Deposit account terms vary according to the minimum balance
required,  the time  period the funds must  remain on deposit  and the  interest
rate,  among other factors.  The Company does not obtain funds through  brokers,
nor does it actively solicit funds outside the Commonwealth of Pennsylvania.

The interest  rates paid by the Savings Bank on deposits can be set daily at the
discretion of management and are determined by evaluating the following factors:
the interest rates offered by other local financial institutions;  the Company's
anticipated  need for cash and the timing of that desired cash flow; the cost of
borrowing from other sources versus the cost of acquiring funds through customer
deposits;  and the Company's  anticipation  of future  economic  conditions  and
related interest rates.

                                       14
<PAGE>

Maturities  of jumbo  certificate  accounts of  $100,000 or more (in  thousands)
outstanding December 31,

Maturity Period:                                  1997           1996
                                                 --------------------------
Three months or less                                 $5,400         $8,163
Over three months through six months                  3,261          3,603
Over six months through twelve months                 7,916          7,418
Over twelve months                                   10,039          8,986
                                                 --------------------------
                                                    $26,616        $28,170
                                                 ==========================

BORROWINGS

Since 1994,  the Savings Bank has from time to time  borrowed  from the FHLB and
utilized  these funds for  asset/liability  management.  Management  anticipates
using this  strategy  in the future if  sufficient  interest  rate  spreads  are
available.  The following  table sets forth  information  concerning the Savings
Bank's borrowings from the FHLB for the years ended December 31.
<TABLE>
<CAPTION>
(Dollar amounts in thousands)                                                  1997               1996               1995
                                                                             -----------------------------------------------------
<S>                                                                              <C>                <C>                <C>    
Average balance outstanding                                                      $75,622            $54,931            $15,407
Maximum amount outstanding at any month-end during the period                    $92,490            $85,794            $26,216
Average interest rate during the year                                              5.72%              5.66%              6.04%
Balance at December 31                                                           $47,482            $85,794            $26,216
Weighted average interest rate at December 31                                      5.67%              6.06%              5.99%

</TABLE>


Rate/Volume  Analysis of Changes in Interest  Income and  Interest  Expense on a
Fully Taxable-Equivalent Basis
(Dollar Amounts in Thousands)
<TABLE>
<CAPTION>
                                                1997            vs.        1996             1996         vs.          1995
                                            ----------------------------------------     -------------------------------------
                                                 Increase (Decrease) Due to                   Increase (Decrease) Due to
                                                     Volume       Rate         Net            Volume       Rate          Net
                                            ----------------------------------------     -------------------------------------
INTEREST INCOME
<S>                                                <C>            <C>         <C>            <C>          <C>        <C>   
First mortgage residential loans                   $  1,656       $ (74)      $1,582         $1,033       $  43      $1,076
Commercial and other real estate loans                  564         (54)         510          1,022          94       1,116
Consumer loans                                       (1,104)         98       (1,006)          (365)         26        (339)
Interest-bearing deposits                               165         (16)         149            156         (16)        140
Investment securities                                   814         292        1,106          1,766         148       1,914
Time deposits                                                                                   (14)                    (14)
                                            ----------------------------------------     -----------------------------------
TOTAL INTEREST-EARNING ASSETS                      $  2,095       $ 246       $2,341         $3,598       $ 295      $3,893
                                            ========================================     ===================================
INTEREST EXPENSE
Money market and NOW deposits                      $    161       $ 134       $  295         $   76       $ 116      $  192
Savings deposits                                        (97)          1          (96)          (109)          1        (108)
Certificates of deposit                                 492          76          568            444        (356)         88
FHLB and other borrowings                             1,162          63        1,225          2,266        (195)      2,071
Advance payments by borrowers for
  taxes and insurance                                     7           4           11                         (2)         (2)
                                            ----------------------------------------     -----------------------------------
TOTAL INTEREST-BEARING LIABILITIES                 $  1,725       $ 278       $2,003         $2,677       $(436)     $2,241
                                            ========================================     ===================================
NET CHANGE IN INTEREST INCOME                      $    370       $ (32)      $  338         $  921       $ 731      $1,652
                                            ========================================     ===================================
</TABLE>
                                       15
<PAGE>

Net Interest Income on a Fully Taxable-Equivalent Basis
(Dollar Amounts in Thousands)
<TABLE>
<CAPTION>
                                                                   Year Ended December 31,
                                                        1997      1996      1995      1994          1993
                                                       -----------------------------------------------
<S>                                                    <C>       <C>       <C>       <C>       <C>    
Interest income per consolidated statement of income   $29,560   $27,610   $23,787   $20,722   $20,725
Adjustment to fully taxable-equivalent basis               848       457       387        44        83
                                                       -----------------------------------------------
Adjusted interest income                                30,408    28,067    24,174    20,766    20,808
Interest expense                                        16,962    14,960    12,719    10,685    11,490
                                                       -----------------------------------------------
Net interest income adjusted to a fully taxable-
 equivalent basis                                      $13,446   $13,107   $11,455   $10,081   $ 9,318
                                                       ===============================================
</TABLE>

Item 2. Properties
- ------------------

Currently the Savings Bank  operates  from its main office  located in the First
Federal  Plaza at 25 North Mill Street,  New Castle,  Pennsylvania.  The Savings
Bank owns this office  facility  which was opened in 1957 and has 50,000  square
feet.   In  addition  to   headquartering   the  Savings   Bank's  main  office,
administrative  staff and loan  origination  facilities,  the Savings Bank rents
part of the First Federal Plaza to other  professional  and commercial  tenants.
Due to the  conditions  of the local real  estate  market,  the space  rented to
others  is at a net loss to the  Savings  Bank.  The  Savings  Bank also owns an
approximately  12,000 square foot parking lot adjacent to First  Federal  Plaza.
The total  investment  in the property and  equipment at First  Federal Plaza is
$6,357,159 with a net book value of $3,216,535 at December 31, 1997.

Additional  branch  offices leased by the Savings Bank during 1997 are set forth
below with information regarding net book value of the premises and equipment at
such facilities at December 31, 1997.
<TABLE>
<CAPTION>
                                             Total        Date      Net Book Value at
                         Location         Investment     Leased     December 31, 1997
- --------------------------------------------------------------------------------------
<S>                                       <C>            <C>            <C>        
3214 Wilmington Road
Neshannock Township, PA 16105             $876,012       11/1/72        $   572,280

2090 West State Street
Union Township, PA 16101                   941,135       2/25/97            868,255

2600 Ellwood Road
Shenango Township, PA 16101                964,794        5/9/90            473,956
                                                                     -----------------
                     Total                                              $ 1,914,491
                                                                     =================
</TABLE>
Item 3. Legal Proceedings
- -------------------------

United States v. Pesses, et. al. The Savings Bank has a 10.38% interest in three
loans granted to the Lawrence  County  Industrial  Development  Authority  ("the
Authority")  secured by a first  mortgage on real estate owned by the Authority.
The  Authority  leased the property to a third party,  Metallurgical  Company of
America,  Inc.  ("METCOA")  and  assigned its rights to receive the rents to the
lenders.  METCOA  defaulted on the lease  payments and filed for  bankruptcy  in
1983,  resulting  in a cessation  of  mortgage  payments.  The lenders  have not
commenced  foreclosure  proceedings  on the  real  estate.  It was  subsequently
determined  that  METCOA  processed  toxic  wastes at the site and that the site
contained hazardous materials.

In April of 1990,  the United States of America,  as the  plaintiff,  instituted
civil action in the United  States  District  Court for the Western  District of
Pennsylvania against METCOA, the principal owner, the Authority, record owner of
the  real  estate,   and  24  other  defendants  alleged  to  be  generators  or
transporters of hazardous and low level material deposited at the site. The lead
lender, a local financial institution,  was not named a defendant in this action
which seeks to establish  joint and several  liability for the recovery of costs
incurred and to be incurred in restoring the  contaminated  site.  The plaintiff
asserted that costs in excess of $600,000 had been incurred by April, 1990.

Subsequently,  Motorola  Inc.,  an  original  defendant,  filed  a  third  party
complaint in the above action  naming 33 third party  defendants,  including the
lead lender and the  participants,  including  the Savings  Bank.  The complaint
alleges the third party  defendants have positions and obligations  identical to
Motorola and seeks either  contribution  or  indemnification  by the third party
defendants  to  Motorola in the event a judgement  is entered  against  Motorola
assessing  damages for clean-up and related  damages  which have been and may be
incurred with respect to the site.

A defense to these types of suits has been that lenders may only be found liable
when they  control or  otherwise  effect  control of the  project as an owner or
operator.  Management  believes that the Savings Bank, as one of the lenders, is
not likely to be deemed an owner or  operator  of the site.  While the  ultimate
cost of site clean-up  cannot be determined  with any certainty, 

                                       16
<PAGE>

an estimate of  $14,000,000  has been alleged.  As a result of its evaluation of
the legal proceeding and its  determination  that the Savings Bank has not owned
or operated the site,  it is  management's  opinion that the Savings Bank should
not be held liable for clean-up  associated  with the site.  It is  management's
intent to vigorously  contest the allegations  made against the Savings Bank. In
the event that  liability  for the  clean-up  costs is  imposed on the  lenders,
management  believes  that the  ultimate  liability  imposed on the Savings Bank
should not have a  material  adverse  effect on the  Savings  Bank's  results of
operations or financial  condition.  The Savings  Bank's loan balance  totalling
approximately $49,000 was written off on September 28, 1987.

General.  The Savings Bank,  from time to time,  is a party to ordinary  routine
litigation,  which arises in the normal  course of  business,  such as claims to
enforce liens,  condemnation proceedings on properties in which the Savings Bank
holds  security  interests,  claims  involving  the making and servicing of real
property loans and other issues incident to the business of the Savings Bank. In
the opinion of management,  the  resolution of these lawsuits  should not have a
material  adverse effect on the financial  condition or results of operations of
the Savings Bank or the Company.

Item 4. Submission of Matters to a Vote of Security Holders
- -----------------------------------------------------------

No  matters  were  submitted  to a vote of  security  holders  during the fourth
quarter of the fiscal year ended December 31, 1997.

                                     PART II

Item 5. Market for Registrant's Common Equity and Related Stockholder Matters
- -----------------------------------------------------------------------------

The information contained in the Company's Annual Report to Shareholders for the
fiscal year ended  December 31, 1997 (the "Annual  Report") on page 37 under the
heading  "Analysis of Stock Activity and Dividend  Information"  is incorporated
herein by reference.

Item 6. Selected Financial Data
- -------------------------------

The  information  contained  in  the  table  captioned  "Selected   Consolidated
Financial and Other Data", on page 2 of the Annual Report is incorporated herein
by reference.

Item 7. Management's  Discussion and Analysis of Financial Condition and Results
- --------------------------------------------------------------------------------
of Operations
- -------------

The information contained in the section captioned "Management's  Discussion and
Analysis"  on  pages 4 - 10 of the  Annual  Report  is  incorporated  herein  by
reference.

Item 7A.  Quantititative and Qualitative Disclosures about Market Risk
- ----------------------------------------------------------------------

The information contained in the section captioned "Management's  Discussion and
Analysis - Asset and Liability  Management" on pages 7-8 of the Annual Report is
incorporated herein by reference.

Item 8. Financial Statements and Supplementary Data
- ---------------------------------------------------

The  Registrant's  financial  statements  listed  under Item 14 contained in the
Annual Report on pages 12 - 36 are incorporated herein by reference.

Item  9.  Changes  in and  Disagreements  With  Accountants  on  Accounting  and
- --------------------------------------------------------------------------------
Financial Disclosure
- --------------------

Not applicable.

                                       17
<PAGE>


                                    PART III
   
Item 10. Directors and Executive Officers of the Registrant
- -----------------------------------------------------------
<TABLE>
<CAPTION>

                 Name                    Age (1)     Year First Elected Director      Term to Expire
- --------------------------------------   -------     ---------------------------      --------------

                               BOARD NOMINEES FOR TERMS TO EXPIRE IN 2001

<S>                                         <C>                   <C>                       <C> 
Ronald P. Bergey     . . . . . . . .        59                    1984                      1998
Robert H. Carlson . . . . . . . . .         70                    1978                      1998


                                     DIRECTORS CONTINUING IN OFFICE

William G. Eckles, II................       72                    1966                      1999
Dale R. Perelman.....................       55                    1986                      1999
Francis A. Bonadio...................       66                    1985                      2000
R. Joseph Hrach . . . . . . . . . .         49                    1996                      2000
Richard E. Rentz, Jr. . . . . . . .         54                    1986                      2000
</TABLE>


  (1) at December 31, 1997.

The principal occupation during the past five years of each nominee and director
of the Company is set forth below.

     Francis A.  Bonadio has served as  President  and Chief  Executive  Officer
since 1985.  He served as an officer of the  Savings  Bank from  1976-1985.  Mr.
Bonadio is on the Board of Directors of the New Castle  Community Y, the Jameson
Hospital and The Hoyt Institute of Fine Arts.

     Ronald P.  Bergey is a  Certified  Public  Accountant  and a  Professor  of
Accounting at Westminster  College, New Wilmington,  Pennsylvania.  He also owns
and operates a part-time CPA practice in New Wilmington.  Mr. Bergey is a member
of the Pennsylvania  Institute of Certified Public  Accountants and the American
Institute of Certified Public Accountants.

     Robert H. Carlson is currently retired.  Prior to 1990 he was President and
Chief Executive Officer of Universal- Rundle Corp., New Castle,  Pennsylvania, a
plumbing-fixture  manufacturer.  Mr. Carlson retired from the Board of Directors
of the Ohio Edison  Company and the  Pennsylvania  Power  Company in 1996. He is
currently the Chairman of the Board of St. Francis Hospital in New Castle.

     William G. Eckles, II was the President and Chief Executive Officer of W.G.
Eckles Co., New Castle,  Pennsylvania,  an architectural firm, from 1968 to 1986
and now serves as consultant  to the company.  Mr. Eckles serves on the Board of
Directors of the New Castle Community Y.

     R. Joseph Hrach is the President of the  Pennsylvania  Power Company ("Penn
Power") in New Castle,  Pennsylvania, a position he has held since July 1, 1996.
Previously  he was a Division  Manager of the Ohio  Edison  Company,  the parent
company of Penn Power.

     Dale R.  Perelman  is  President,  Chief  Executive  Officer and a minority
shareholder  of King's  Jewelry,  New Castle,  Pennsylvania.  Mr.  Perelman is a
founder of Leadership Lawrence County and immediate past president of the Retail
Jewelers of America.

     Richard E. Rentz, Jr. is currently self employed as a computer  consultant.
Mr. Rentz retired as publisher of the News Company, New Castle,  Pennsylvania in
1991.


Executive Management

The  following  table sets forth certain  information  with respect to executive
officers of the  Company  who are not  directors  of the  Company.  There are no
arrangements  or  understandings  between the Company and any person pursuant to
which such person has been appointed an executive officer.  No executive officer
is related to any other  executive  officer or director of the Company by blood,
marriage or  adoption.  Officers of the  Company are  appointed  annually by the
Board of Directors for one year terms.

                                       18

<PAGE>
     Lonny D. Robinson,  CPA, 40, has served as Chief  Financial  Officer,  Vice
President and  Treasurer of the Company since  January,  1993;  Chief  Financial
Officer of the Savings Bank since April,  1995; and Vice President and Treasurer
of the Savings Bank since February,  1988;  joined the Savings Bank in December,
1984.

     E.  Waneata  VanKirk,  58, has served as  Secretary  of the Company and the
Savings Bank since April, 1994;  Assistant  Secretary of the Company from April,
1993 to April, 1994; and Assistant  Secretary of the Savings Bank from February,
1988 to April, 1994; joined the Savings Bank in October, 1963.

Item 11. Executive Compensation
- -------------------------------

Directors' Compensation

     During  1997 each  non-employee  member of the  Board of  Directors  of the
Savings  Bank  received an annual  retainer fee of $3,000 plus a fee of $950 per
month and the  Chairman  of the Board  received  an  additional  fee of $100 per
month. No additional fees are paid for Board committee meetings.  For the fiscal
year ended  December 31, 1997,  total fees paid to directors for Board  meetings
and committee meetings were $87,600. No separate fees are paid for attendance at
Board  or Board  committee  meetings  of the  Company.  Additionally,  directors
received  awards of stock options and restricted  stock in conjunction  with the
Savings Bank's mutual-to-stock conversion in 1993.

     During 1997,  former  Director J. Austin  Murphy  exercised  stock  options
covering  7,135 shares which  resulted in net value  realized (fair market value
less exercise price) of $89,188. Director Emeritus Albert J. Genkinger exercised
stock  options  covering  5,000 shares which  resulted in net value  realized of
$72,500.

Executive Compensation

     The Company  has no full time  employees,  relying  upon  employees  of the
Savings Bank for the limited services required by the Company.  All compensation
paid to directors, officers and employees is paid by the Savings Bank.

     Summary  Compensation Table. The following table sets forth the name of the
chief  executive  officer during the fiscal years ended December 31, 1997,  1996
and 1995. No other  executive  officer  received cash  compensation in excess of
$100,000 during the fiscal years ended December 31, 1997, 1996 or 1995.
<TABLE>
<CAPTION>
                                                                                                     Long Term
                                                                                                   Compensation
                                                                                --------------------------------------
                                   Annual Compensation                                         Awards          Payouts
- --------------------------------------------------------------------------      ------------------------------ -------
                                                                                                  Securities
                                                                                 Restricted       Underlying            All Other
Name and                                                    Other Annual            Stock          Options/     LTIP   Compensation
Principal Position        Year      Salary         Bonus   Compensation(1)       Award(s)($)        SARs(#)    Payouts     (2)
- -------------------       ----      ------         -----   ---------------       -----------        -------    -------    ----
<S>                       <C>      <C>            <C>           <C>              <C>                  <C>       <C>      <C>    
Francis A. Bonadio,       1997     $144,000       $52,640       $ -0-            $ -0-                 -0-      $-0-     $55,632
President and CEO         1996     $140,000       $43,550       $ -0-            $ -0-                 -0-      $-0-     $63,941
                          1995     $134,000       $36,180       $ -0-            $ -0-                 -0-      $-0-     $67,442
</TABLE>                                                            
                                                                     
- ------------------------
(1)  Does not include the value of certain other benefits, such as pension plans
     and club membership, which do not exceed 10% of the total salary and  bonus
     of the named executive.
(2)  Indicates  employer  contributions  to the  Savings  Bank's  401(K)  Profit
     Sharing  Plan of  $3,196,  $3,289,  and  $3,394  for  1997,  1996 and 1995,
     respectively.  Represents  value of 1,114  shares,  1,367 and 1,511  shares
     allocated under the ESOP in 1997, 1996 and 1995 based upon the market price
     of $37.00,  $22.50  and  $20.50 as of  December  31,  1997,  1996 and 1995,
     respectively.  Includes  premiums  paid on life  insurance  policy  for the
     benefit of Mr. Bonadio of $1,188,  $1,132 and $675 for 1997, 1996 and 1995,
     respectively.  Also includes amounts accrued for the Supplemental Executive
     Retirement  Plan of $10,030,  $28,997 and $32,389 for 1997,  1996 and 1995,
     respectively.

Board Compensation Committee Report on Executive Compensation
- -------------------------------------------------------------

     The Company's  Compensation Committee met once during the fiscal year ended
December  31, 1997 to review  compensation  paid to  executive  officers  and to
determine the level of any increases in the salary budget for executive officers
to take  effect  during  the  following  year.  The  committee  reviews  various
published surveys of compensation paid to executives  performing  similar duties
for depository institutions and their holding companies, with a particular focus
on the level of compensation  paid by comparable  institutions in and around the
Savings Bank's market area, including  institutions with total assets of between
$200 million and $500 million.  Although the committee does not set compensation
levels for executive officers based on whether  particular  financial goals have
been  achieved  by  the  Company,   the  committee  does  consider  the  overall
profitability of the Company when making these  decisions.  With respect to each
particular  executive officer,  his or her contributions to the Company over the
past year are also  evaluated.  For the fiscal  year ended  December  31,  1997,
Francis A. Bonadio,  President and Chief Executive Officer, received an increase
in salary from  $140,000 to $144,000,  as disclosed in the Summary  Compensation
Table.

                                       19
<PAGE>

     Compensation Committee

         Robert H. Carlson, Chairman
         William G. Eckles, II
         Richard E. Rentz, Jr.

     Stock Option Plan. In connection  with the Savings Bank's  conversion  from
mutual to stock form in April 1993 (the  "Conversion")  and  acquisition  of the
outstanding  stock of the Savings Bank by the Company,  (the  "Reorganization"),
the Company's Board of Directors adopted the First Shenango  Bancorp,  Inc. 1993
Stock Option Plan (the "Option Plan"), which was ratified by shareholders of the
Company at the August 1993 meeting of shareholders. Pursuant to the Option Plan,
224,825  shares of Common Stock are reserved for issuance upon exercise of stock
options granted or to be granted to officers, directors and key employees of the
Company and its  subsidiaries  from time to time. The purpose of the Option Plan
is to provide  additional  incentive  to  certain  officers,  directors  and key
employees by facilitating their purchase of a stock interest in the Company. The
Option Plan, which became effective upon the Reorganization, provides for a term
of ten years,  after which no awards may be made,  unless earlier  terminated by
the Board of Directors pursuant to the Option Plan.

The following table sets forth additional information concerning options granted
under the 1993 Stock Option Plan.
<TABLE>
<CAPTION>
                                   OPTION/SAR EXERCISES AND YEAR END VALUE TABLE

                            Aggregated Option/SAR Exercises in Last Fiscal Year, and FY-End Option/SAR Value
                            --------------------------------------------------------------------------------
                                                                                  Number of Securities          Value of Unexercised
                                                                                 Underlying Unexercised             In-The-Money
                                                                                      Options/SARs                  Options\SARs
                                                                                     at FY-End (#)                at FY-End ($)(1)
                                                                                     -------------                ----------------
                           Shares Acquired
Name                       on Exercise (#)          Value Realized ($)(1)   Exercisable (2)/Unexercisable  Exercisable/Unexercisable
- ----                       ---------------          ---------------------   -----------------------------  -------------------------
<S>                              <C>                        <C>                        <C>                          <C>         
Francis A. Bonadio               -0-                        -0-                         28,103/0                     $758,781/$0
</TABLE>


- -----------------
(1)  Based upon the  closing  price of the stock as of  December  31,  1997,  of
     $37.00 per share.
(2)  Exercisable within 60 days of Voting Record Date.

     Management and Directors  Stock Bonus Plans.  The Board of Directors of the
Savings  Bank has adopted two stock  bonus  plans (the  "Management  Stock Bonus
Plan" and the  "Directors  Stock Bonus  Plan",  collectively,  the "Stock  Bonus
Plans" or the "MSBPs") as a method of  providing  directors,  officers,  and key
employees  of the Savings Bank with a  proprietary  interest in the Company in a
manner designed to encourage such persons to remain in the employment or service
of the Savings Bank. The Savings Bank has  contributed  sufficient  funds to the
MSBP Trusts which enabled the MSBP Trusts to purchase Common Stock  representing
3.85% of the aggregate number of shares issued in the Conversion  (i.e.,  89,930
shares of Common  Stock).  Awards  under the MSBPs were made in  recognition  of
prior and  expected  future  services to the Savings Bank of its  directors  and
executive officers responsible for implementation of the policies adopted by the
Board of Directors, the profitable operation of the Savings Bank, and as a means
of providing a further retention incentive and direct link between  compensation
and the profitability of the Savings Bank.

     Pension Plan.  The Savings Bank sponsors a  tax-qualified  defined  benefit
pension plan (the "Pension Plan").  All full-time  employees of the Savings Bank
are eligible to participate  after one year of service and attainment of age 21.
A qualifying  employee  becomes fully vested in the Pension Plan upon completion
of five years of  service.  The  Pension  Plan is  intended  to comply  with the
Employee  Retirement  Income Security Act of 1974, as amended  ("ERISA").  Total
Savings Bank pension  expense for the fiscal years ended December 31, 1997, 1996
and 1995 amounted to $0, $0, and $48,637, respectively.

     The  Pension  Plan  provides  for monthly  payments  to each  participating
employee at normal  retirement age (age 65). The annual  benefits  payable under
the Pension  Plan are equal to 1.25% of Final  Average  Compensation  ("FAC") as
defined  in the  pension  plan,  excluding  overtime,  commission  and bonus pay
multiplied by years of service.  A participant may elect an early  retirement at
age 55 with 10 years of  service,  and may elect to  receive  a reduced  monthly
benefit.  The Pension Plan also provides for payments in the event of disability
or death.  At December 31, 1997,  Mr.  Bonadio had 21 years of credited  service
under the Pension Plan.

     Benefits are payable in the form of various annuity alternatives, including
a joint and survivor option, or in a lump-sum amount.  The following table shows
the  estimated  annual  benefits  payable  under the  Pension  Plan based on the
respective  employee's years of credited  service and applicable  average annual
salary as  calculated  under the Pension  Plan.  For the Pension Plan year ended
June 30, 1997, the highest permissible annual benefit under the Internal Revenue
Code ("Code") is $125,000,  as indexed.  Benefits under the Pension Plan are not
subject to offset for Social Security benefits.


                                       20

<PAGE>

                                   Years of Credited Service
                ----------------------------------------------------------------
Salary             15            20             25            30           35
- ------          -------       -------         -------       -------      -------
$ 20,000....... $ 3,750       $ 5,000         $ 6,250       $ 7,500      $ 8,750
  40,000.......   7,500        10,000          12,500        15,000       17,500
  60,000.......  11,250        15,000          18,750        22,500       26,250
  80,000.......  15,000        20,000          25,000        30,000       35,000
 100,000.......  18,750        25,000          31,250        37,500       43,750
 120,000.......  22,500        30,000          37,500        45,000       52,500
 150,000.......  28,125        37,500          46,875        56,250       65,625

     401(k)  Profit  Sharing  Plan.  The Savings Bank  sponsors a  tax-qualified
defined  contribution  profit sharing plan,  ("401(k) Plan"), for the benefit of
its employees. Employees become eligible to participate under the Plan after age
18 and  completing  one year of service.  Under the 401(k) Plan,  employees  may
voluntarily  elect to defer up to 9% of compensation,  not to exceed  applicable
limits under the Code (i.e.,  $9,500 in 1997).  The first 4% of employee savings
is  matched  by a  company  contribution  of $.50  for each  $1.00  of  employee
contribution.  Such  matching  contributions  shall  be  100%  vested  following
completion  of three  years  of  service.  Additionally,  the  Savings  Bank may
contribute an annual  discretionary  contribution to the plan. Such benefits are
allocated to participant  accounts as a percentage of base  compensation of such
participant to the base compensation of all participants. Total contributions to
the 401(k) Plan by the Savings Bank for all employees for the fiscal years ended
December  31,  1997,  1996,  and  1995  were  $28,793,   $24,089,  and  $21,436,
respectively.

     Employee Stock Ownership Plan. The Savings Bank has established an employee
stock ownership plan, (the "ESOP"),  for the exclusive  benefit of participating
employees.  Participating employees are employees who have completed one year of
service with the Savings Bank or its  subsidiaries and attained age 21. The ESOP
is to be  funded by  contributions  made by the  Savings  Bank in cash or Common
Stock.  Benefits  may be paid either in shares of Common  Stock or in cash.  The
ESOP borrowed funds from the Company with which to acquire  112,412  shares,  or
4.81% of the shares  issued in the  Conversion.  At February 28, 1998,  the ESOP
held 106,508 shares, or 5.15% of the shares issued and outstanding at that date.
Shares  purchased  with such loan  proceeds  are held in a suspense  account for
allocation  among   participants  as  the  loan  is  repaid.  The  Savings  Bank
anticipates  contributing  approximately  $112,412  annually to the ESOP to meet
principal  obligations under the ESOP loan, plus applicable  interest  payments.
This loan is expected to be fully repaid in approximately ten years. The Savings
Bank  contributed  $173,881 to the ESOP for the fiscal year ended  December  31,
1997.

     The Board of Directors has appointed a committee (the "ESOP Committee") and
a board of trustees  (the "ESOP  Trustees")  to  administer  the ESOP.  The ESOP
Committee  consists of Directors  Eckles,  Hrach and Rentz, as does the board of
trustees.  The Board of  Directors or the ESOP  Committee  may instruct the ESOP
Trustees  regarding  investment  of  funds  contributed  to the  ESOP.  The ESOP
Trustees must vote all shares  allocated to participant  accounts held under the
ESOP  in  accordance  with  the  instructions  of the  participating  employees.
Unallocated  shares  and  allocated  shares  for  which no timely  direction  is
received  will be  voted  by the  ESOP  Trustees  as  directed  by the  Board of
Directors or the ESOP Committee, subject to the ESOP Trustees' fiduciary duties.

     Supplemental  Executive Retirement Plan. The Savings Bank has implemented a
supplemental  executive  retirement plan ("SERP") for the benefit of Mr. Francis
A. Bonadio,  President.  The purpose of the SERP is to furnish Mr.  Bonadio with
supplemental  post-retirement  benefits  in  addition  to  those  which  will be
provided under the Savings Bank's Pension Plan and other retirement benefits. It
is  anticipated  that benefits  payable under the SERP will equal  approximately
$1,000 per month upon retirement at age 65 for a minimum of 120 months. Payments
under the SERP are being accrued for  financial  reporting  purposes  during the
period of Mr. Bonadio's employment.  The SERP is unfunded.  All benefits payable
under the SERP will be paid from current  assets of the Savings Bank.  There are
no tax  consequences  to either Mr.  Bonadio or the Savings  Bank related to the
SERP prior to payment of  benefits.  Upon  receipt of payment of  benefits,  Mr.
Bonadio will recognize  taxable  ordinary  income in the amount of such payments
received  and the Savings  Bank will be entitled to  recognize a  tax-deductible
compensation  expense at that time.  The Company's  expenses for 1997,  1996 and
1995  were  $10,030,   $28,997,   and  $32,389   offset  by  deferred  taxes  of
approximately $10,000, $11,000, and $11,000, respectively.

Long Term Incentive Plans

     The  Company  does not sponsor  any long term  incentive  plans and made no
awards or payments  under any such plans  during the fiscal year ended  December
31, 1997.

                                       21

<PAGE>



Compensation Committee Interlocks and Insider Participation

     The  Compensation  Committee  of the Company and Savings  Bank  consists of
Robert H. Carlson, Chairman, William G. Eckles, II and Richard E. Rentz, Jr. The
committee,  which consists of non-employee  directors of the Company and Savings
Bank,  meets annually to review the  performance of the Savings Bank's  officers
and employees, and to determine compensation programs and salary actions for the
Savings Bank and its personnel.

     Mr.  Carlson's  son has  outstanding  from the Savings Bank a mortgage loan
with a 7.375% interest rate. This loan had a balance of $133,551 on December 31,
1997 and the highest  balance during 1997 was $137,014.  Additional  information
concerning this loan is provided under "Certain Transactions with Management and
Others" in Item 13.

Performance Graph

     The following  performance  graph is for the period from April 6, 1993 (the
first day of trading for the Company's  stock)  through  December 31, 1997.  The
performance  graph  compares  the  cumulative  total  shareholder  return on the
Company's  Common  Stock with (a) the  cumulative  total  shareholder  return on
stocks  included  in the Nasdaq  CRSP U.S.  index and (b) the  cumulative  total
shareholder return on stocks included in the Nasdaq CRSP Bank index prepared for
Nasdaq by the Center for Research of Securities  Prices (CRSP) at the University
of Chicago. Comparison of the Common Stock with the Nasdaq stock market and bank
indices  assumes the investment of $1,000 as of the close of trading on April 6,
1993.  The  cumulative  total  return for the Company is computed  assuming  the
reinvestment of dividends at the frequency with which dividends were paid during
the period.

     There can be no assurance that the Company's future stock  performance will
be the same or similar to the historical  stock  performance  shown in the graph
below.  The Company will neither  make nor endorse any  predictions  as to stock
performance.

                               [GRAPHIC OMITTED]

<TABLE>
<CAPTION>

                                           4/6/93       12/31/93       12/31/94      12/31/95       12/31/96      12/31/97
                                        ------------- -------------  ------------- -------------  ------------- -------------
<S>                                        <C>           <C>            <C>           <C>            <C>           <C>     
Nasdaq CRSP U.S.                           1,000.00      1,171.83       1,145.47      1,619.99       1,992.54      2,445.07
Nasdaq CRSP Bank                           1,000.00      1,037.26       1,033.48      1,539.14       2,032.02      3,432.88
First Shenango Bancorp, Inc.               1,000.00      1,020.80         936.49      1,425.05       1,597.81      2,681.82

</TABLE>


                                       22

<PAGE>

Item 12. Security Ownership of Certain Beneficial Owners and Management
- -----------------------------------------------------------------------


                                Shares of Common Stock             % of
                 Name       Beneficially Owned(1)(2)(3)(4)         Class
- --------------------------- ------------------------------        ------
Ronald P. Bergey                       20,634                      0.95%
Robert H. Carlson                      26,917(8)                   1.24
William G. Eckles, II                  24,062(5)(6)                1.11
Dale R. Perelman                       27,956(7)                   1.29
Francis A. Bonadio                     74,004(9)                   3.42
R. Joseph Hrach                         5,100(5)(10)               0.24
Richard E. Rentz, Jr.                  28,267(5)                   1.30

All executive officers and directors
as a group (9 persons)                241,888(5)                  11.17%


(1)    At February 28, 1998.
(2)    Pursuant to rules  promulgated  under the 1934 Act, a person or entity is
       considered  to  beneficially  own  shares  of  Common  Stock if he or she
       directly or indirectly has or shares (1) voting power, which includes the
       power to vote or to direct the voting of the  shares;  or (2)  investment
       power,  which includes the power to dispose or direct the  disposition of
       the shares. Unless otherwise indicated, includes all shares held directly
       by the named  individuals as well as by spouses,  minor children in trust
       and other  indirect  ownership,  over which  shares the named  individual
       effectively exercises sole voting and investment power.
(3)    Includes  11,873  restricted  shares  awarded  to Mr.  Bonadio  and 2,710
       restricted shares granted to each  non-employee  director pursuant to the
       Management and Directors Stock Bonus Plans.  These shares were granted in
       connection  with the Savings Bank's  Conversion from mutual to stock form
       on April 5, 1993 and became fully vested on April 5, 1997.  Mr. Hrach did
       not become a Director until 1996 and thus did not receive such an award.
(4)    Includes shares of Common Stock subject to options  granted  pursuant  to
       the 1993 Stock Option Plan for which options are  exercisable  within  60
       days of the Voting Record Date.
(5)    Excludes  106,508  shares of Common Stock (5.15%) held by the ESOP of the
       Savings Bank for which such  non-employee  directors  (Directors  Eckles,
       Hrach and Rentz) serve as plan  trustees and exercise  shared  voting and
       investment power. Shares which are unallocated to participating employees
       (presently  55,129 shares) and shares for which no voting  directions are
       received are voted by the plan  trustees.  Once  allocated to participant
       accounts,  such  Common  Stock  will be  voted by the  plan  trustees  as
       directed by each plan  participant as the beneficial owner of such Common
       Stock.  The plan  trustees act as  fiduciaries  within the meaning of the
       Employee  Retirement  Income Security Act of 1974, as amended  ("ERISA").
       The individuals serving as plan trustees disclaim beneficial ownership of
       stock held under the ESOP.
(6)    Includes 5,000 shares held in trust by a self-directed IRA account, 2,000
       shares held directly by spouse, and 2,570 shares held jointly by  spouse,
       son and daughter.
(7)    Includes  10,726  shares  held  jointly  with spouse, and 108 shares held
       directly by spouse.  
(8)    Includes 8,650 shares held in trust by  a  self-directed IRA account.
(9)    Includes 10,000 shares  held  jointly  with  spouse,  3,200  shares  held
       directly by spouse, 2,035 shares held directly by  sons, and 6,919 shares
       allocated under the ESOP.
(10)   Includes 100 shares held jointly with spouse.

Management of the Registrant knows of no  arrangements,  including any pledge by
any person of  securities  of the  Registrant,  the  operation of which may at a
subsequent date result in a change in control of the Registrant.


Item 13. Certain Relationships and Related Transactions
- -------------------------------------------------------

Certain Transactions with Management and Others

         The Savings  Bank,  like many  financial  institutions,  has followed a
policy of granting various types of loans to officers,  directors and employees.
The loans have been made in the ordinary course of business and on substantially
the same terms, including interest rates and collateral,  as those prevailing at
the time for comparable  transactions  with the Savings Bank's other  customers,
and do not  involve  more than the normal  risk of  collectibility,  nor present
other unfavorable  features.  All loans by the Savings Bank to its directors and
executive   officers  are  subject  to  regulations  of  the  Office  of  Thrift
Supervision  ("OTS")  restricting  loans and other  transactions with affiliated
persons  of  the  Savings  Bank.   Prior  to  the  enactment  of  the  Financial
Institutions Reform,  Recovery and Enforcement Act ("FIRREA"),  the Savings Bank
provided loans to officers and directors and other affiliates at

                                       23

<PAGE>



reduced interest rates and fees. The  preferential  rate on mortgage loans could
be no less than the  greater of (i) the  Savings  Bank's  cost of funds plus 100
basis points or (ii) the Internal Revenue Service's  applicable federal rate. In
addition,  the Savings Bank routinely waived its points and application fees for
affiliate loans.  Effective August 9, 1989,  FIRREA required that all such loans
be made on terms and  conditions  comparable  to those for similar  transactions
with  non-affiliates.  The Savings  Bank's  affiliates  must now qualify for any
loans  on  the  same  terms  and  conditions  that  apply  to  other  customers.
Furthermore,   loans  to  an  affiliate   must  be  approved  in  advance  by  a
disinterested  majority of the Board of Directors or be within other  guidelines
established  as a result of OTS  regulations.  Loans to  executive  officers and
directors of the Savings Bank, and their affiliates  aggregating $60,000 or more
during the twelve months ended December 31, 1997, amounted to $435,639, or 1.58%
of the Savings Bank's retained earnings at December 31, 1997.

         The following table sets forth the indebtedness of executive  officers,
directors,  and  members  of the  immediate  family of an  executive  officer or
director  who are or were  indebted to the  Savings  Bank at any time during the
fiscal year ended  December  31, 1997 in an amount in excess of $60,000 that was
originated prior to August 9, 1989.
<TABLE>
<CAPTION>
                                                                                                                Highest
                                                                                     Loan       Prevailing      Balance
                                                                                   Interest     Market Rate   During Year   Balance
                                             Type of      Origination  Original    Rate at          at           Ended         at
        Name             Affiliation          Loan           Date       Balance   12/31/97      Origination     12/31/97    12/31/97
       ------            -----------         ------         ------      -------   ---------     -----------     --------    --------
<S>                          <C>            <C>            <C>         <C>        <C>              <C>          <C>         <C>     
   Robert H. Carlson         (1)            Mortgage       03/03/88    $154,000   7.375% (2)       8.50%        $137,014    $133,551
</TABLE>

- --------------------------------
(1) Son of Director Robert H. Carlson.
(2) This loan is a variable rate mortgage with an initial interest rate of 8.00%

The common stock of the Company is  registered  pursuant to Section 12(g) of the
Securities  and Exchange Act of 1934,  as amended  ("Exchange  Act").  Executive
officers and directors of the Company and beneficial  owners of greater than 10%
of the  Company's  common stock ("10%  beneficial  owners") are required to file
reports  on  Forms  3, 4,  and 5 with the  Securities  and  Exchange  Commission
disclosing  changes in beneficial  ownership of the Common  Stock.  Based on the
Company's  review  of Forms 3, 4, and 5 filed  by  officers,  directors  and 10%
beneficial  owners of common  stock,  no  executive  officer,  director,  or 10%
beneficial  owner of common  stock  failed to file such  ownership  reports on a
timely basis during the fiscal year ended December 31, 1997.

                                     PART IV

Item 14 Exhibits, Financial Statement Schedules, and Reports on Form 8-K
- ------------------------------------------------------------------------

(a)  The following documents are filed as part of this report:

     1.   The following  financial  statements and the report of the independent
          auditors of the Registrant  included in the  Registrant's  1997 Annual
          Report to Shareholders are  incorporated  herein by reference and also
          in Item 8 hereof.

     Independent Auditor's Report, page 11.

     Consolidated  Statements of Financial  Position as of December 31, 1997 and
     1996, page 12.

     Consolidated  Statements  of Income for the Years Ended  December 31, 1997,
     1996 and 1995, page 13.

     Consolidated  Statements of Changes in  Shareholders'  Equity for the Years
     Ended December 31, 1997, 1996 and 1995, page 14.

     Consolidated  Statements  of Cash Flows for the Years  Ended  December  31,
     1997, 1996 and 1995, page 15 - 16.

     Notes to Consolidated Financial Statements, on pages 17 - 36.

     2.   Financial  Statement  Schedules  for  which  provision  is made in the
          applicable  accounting  regulations  of the  Securities  and  Exchange
          Commission ("SEC"),  except as filed as an exhibit to this report, are
          not required under the related  instructions  or are included in notes
          to  the  consolidated  financial  statements  incorporated  herein  by
          reference and therefore have been omitted.

     3.   The exhibits  listed on the exhibit index on page 20 of this Form 10-K
          are filed  herewith or are  incorporated  herein by  reference  from a
          previous filing.

(b)  Reports on Form 8-K filed in the fourth quarter of 1997: None.

(c)  The exhibits  listed on the exhibit  index on page 20 of this Form 10-K are
     filed  herewith or are  incorporated  herein by  reference  from a previous
     filing.

(d)  There are no other financial  statements and financial  statement schedules
     which  were  excluded  from the  Annual  Report to  Shareholders  which are
     required to be included herein.

                                       24

    
<PAGE>
   


                          FIRST SHENANGO BANCORP, INC.

                                   SIGNATURES

Pursuant to the  requirements of Section 13 or 15(d) of the Securities  Exchange
Act of 1934,  the  Registrant  has duly  caused  this report to be signed on its
behalf by the undersigned, thereunto duly authorized.

                             FIRST SHENANGO BANCORP, INC.

April 28, 1998               By:               /s/ Francis A. Bonadio
                                 ---------------------------------------------
                                                Francis A. Bonadio
                                 President, Chief Executive Officer and Director
                                         (Duly Authorized Representative)

Pursuant to the requirements of the Securities Exchange Act of 1934, this report
is signed below by the following  persons on behalf of the Registrant and in the
capacities and on the dates indicated.

<TABLE>
<CAPTION>

                       Signatures                                                 Title
                       ----------                                                 -----
<S>                                                            <C>                                                <C>
                                                                President, Chief Executive Officer, and
                                                                                  Director
                 /s/ Francis A. Bonadio                               (Principal Executive Officer)                 4/28/98
- ---------------------------------------------------------
                   Francis A. Bonadio

                                                                  Chief Financial and Accounting Officer
                  /s/ Lonny D. Robinson                        (Principal Financial and Accounting Officer)         4/28/98
- ---------------------------------------------------------
                    Lonny D. Robinson

                  /s/ Robert H. Carlson                                          Director                           4/28/98
- ---------------------------------------------------------
                    Robert H. Carlson

                  /s/ Ronald P. Bergey                                           Director                           4/28/98
- ---------------------------------------------------------
                    Ronald P. Bergey

                /s/ William G. Eckles, II                                        Director                           4/28/98
- ---------------------------------------------------------
                  William G. Eckles, II

                   /s/ R. Joseph Hrach                                           Director                           4/28/98
- ---------------------------------------------------------
                     R. Joseph Hrach

                  /s/ Dale R. Perelman                                           Director                           4/28/98
- ---------------------------------------------------------
                    Dale R. Perelman

                /s/ Richard E. Rentz, Jr.                                        Director                           4/28/98
- ---------------------------------------------------------
                  Richard E. Rentz, Jr.

                                       25
</TABLE>
    
<PAGE>



                                  EXHIBIT INDEX
                                  -------------



Number                     Description
- ------                     -----------

  2                        Agreement  of  Affiliation  and Plan of Merger by and
                           between  FirstFederal  Financial  Services  Corp  and
                           First Shenango Bancorp, Inc. dated February 6, 1998 *

  3 (i)                    Articles of Incorporation of the Registrant **

  3 (ii)                   Bylaws of the Registrant ***

  10.1                     1993 Stock Option Plan of the Registrant ****

  10.2                     Management  Stock Bonus Plan and Trust  Agreement  of
                           the Registrant *****

  10.3                     Supplemental  Executive Retirement Plan of Francis A.
                           Bonadio ******

  10.4                     Change of  Control  Severance  Agreement  of Lonny D.
                           Robinson

  13                       Annual  Report to  Shareholders  for the fiscal  year
                           ended December 31, 1997.

  21                       Subsidiaries of the Registrant

  23                       Consent of Independent Auditors

  27                       Financial Data Schedule

  *                        Incorporated by reference from Current Report on Form
                           8-K dated February 25, 1998.

  **                       Incorporated  by  reference  to  Exhibit  3.1  to the
                           Registration  Statement  on Form S-1  (File  No.  33-
                           55962) filed on December 18, 1992.

  ***                      Incorporated  by  reference  to  Exhibit  3ii  to the
                           Quarterly  Report on Form 10Q (File No.  0-21076) for
                           the quarter ended March 31, 1996.

  ****                     Incorporated  by  reference to Exhibit A to the proxy
                           statement  dated June 28, 1993, for a special meeting
                           of stockholders.

  *****                    Incorporated  by  reference to Exhibit B to the proxy
                           statement  dated June 28, 1993, for a special meeting
                           of stockholders.

  ******                   Incorporated  by  reference  to  Exhibit  10.3 to the
                           Annual  Report on Form 10-K for the fiscal year ended
                           December 31, 1993.

   
                                       26
    





                                  EXHIBIT 10.4

           CHANGE OF CONTROL SEVERANCE AGREEMENT OF LONNY D. ROBINSON




<PAGE>



                      CHANGE IN CONTROL SEVERANCE AGREEMENT
                      -------------------------------------

                                LONNY D. ROBINSON
                                -----------------

         THIS CHANGE IN CONTROL SEVERANCE AGREEMENT  ("Agreement")  entered into
this 4th day of November 1997 ("Effective  Date"),  by and between First Federal
Savings  Bank of New Castle  (the  "Savings  Bank") and Lonny D.  Robinson  (the
"Employee").

         WHEREAS, the Employee is currently employed by the Savings Bank as Vice
President and Treasurer and is  experienced in certain phases of the business of
the Savings Bank; and

         WHEREAS, the parties desire by this writing to set forth the rights and
responsibilities  of the Savings  Bank and  Employee if the Savings  Bank should
undergo a change in control (as defined  hereinafter in the Agreement) after the
Effective Date.

         NOW, THEREFORE, it is AGREED as follows:

         1.  Employment.  The  Employee is employed in the  capacity as the Vice
President  and  Treasurer of the Savings  Bank.  The Employee  shall render such
administrative  and  management  services  to the  Savings  Bank and any  parent
savings and loan holding company ("Parent") as are currently rendered and as are
customarily  performed by persons situated in a similar executive capacity.  The
Employee's  other duties shall be such as the Board of Directors for the Savings
Bank (the  "Board of  Directors"  or "Board")  may from time to time  reasonably
direct,  including  normal  duties as an  officer  of the  Savings  Bank and the
Parent.

         2.  Term of  Agreement.  The  term of this  Agreement  shall be for the
period  commencing  on the  Effective  Date and ending  thirty-six  (36)  months
thereafter ("Term").

         3.       Termination of Employment in Connection  with or Subsequent to
                  --------------------------------------------------------------
                  a Change in Control.
                  -------------------

         (a) Notwithstanding any provision herein to the contrary,  in the event
of the involuntary  termination of Employee's  employment  under this Agreement,
absent Just Cause, in connection  with, or within  thirty-six (36) months after,
any Change in Control of the Savings Bank or Parent,  Employee  shall be paid an
amount  ("Severance  Payment")  equal to 2.99  times such  Employee's  five year
average taxable  compensation  paid to the Employee by the Savings Bank (whether
said amounts were received or deferred by the Employee) and the costs associated
with maintaining  coverage under the Savings Bank's medical and dental insurance
reimbursement  plans  similar  to that in effect on the date of  termination  of
employment for a period of one year  thereafter.  Said sum shall be paid, at the
option of Employee,  either in one (1) lump sum within  thirty (30) days of such
termination or in periodic payments over the next

                                        1

<PAGE>



36 months, and such payments shall be in lieu of any other future payments which
the  Employee  would be  otherwise  entitled  to  receive.  Notwithstanding  the
foregoing, such amounts payable hereunder shall be reduced by 1/36 for each full
month that Employee  remains employed beyond the date of such Change in Control;
provided however, that such Severance Amount shall in no event be less than 150%
of the annualized base salary in effect for such Employee as of the date of such
Change in Control.  Notwithstanding  the  forgoing,  all sums payable  hereunder
shall be reduced in such manner and to such extent so that no such payments made
hereunder when  aggregated with all other payments to be made to the Employee by
the Savings Bank or the Parent shall be deemed an "excess parachute  payment" in
accordance  with Section 280G of the Internal  Revenue Codes of 1986, as amended
(the "Code") and be subject to the excise tax provided at Section 4999(a) of the
Code.  The term  "Change  in  Control"  shall  mean:  (i) the sale of all,  or a
material  portion,  of the assets of the Savings  Bank or the  Parent;  (ii) the
merger or recapitalization of the Savings Bank or the Parent whereby the Savings
Bank or the Parent is not the surviving entity; (iii) a change in control of the
Savings Bank or the Parent,  as otherwise defined or determined by the Office of
Thrift  Supervision or regulations  promulgated by it; or (iv) the  acquisition,
directly or indirectly,  of the beneficial ownership (within the meaning of that
term as it is used in Section 13(d) of the  Securities  Exchange Act of 1934 and
the rules and regulations  promulgated  thereunder) of twenty-five percent (25%)
or more of the outstanding  voting  securities of the Savings Bank or the Parent
by any person,  trust,  entity or group.  The term "person"  means an individual
other than the Employee,  or a  corporation,  partnership,  trust,  association,
joint venture, pool, syndicate, sole proprietorship, unincorporated organization
or any other form of entity not specifically listed herein.

         (b)  Notwithstanding  any  other  provision  of this  Agreement  to the
contrary  except as  provided  at  Sections 4 and 5,  Employee  may  voluntarily
terminate his employment under this Agreement within thirty-six months following
a Change in Control of the Savings Bank or Parent,  and Employee shall thereupon
be entitled to receive the payment and  benefits  described  in Section  3(a) of
this Agreement,  upon the occurrence,  or within ninety (90) days thereafter, of
any of the following events,  which have not been consented to in advance by the
Employee in  writing:  (i) if  Employee  would be required to move his  personal
residence or perform his principal  executive  functions  more than  thirty-five
(35)  miles  from  the  Employee's  primary  office  as of the  signing  of this
Agreement;  (ii)  if in the  organizational  structure  of the  Savings  Bank or
Parent,  Employee  would be required to report to a person or persons other than
the Board,  the  President  or a Vice  President  of the Savings Bank or Parent;
(iii) if the Savings Bank or Parent should fail to maintain the Employee's  base
compensation  in effect as of the date of the  Change in  Control  and  existing
employee  benefits plans,  including  material fringe benefit,  stock option and
retirement

                                        2

<PAGE>



plans,  except to the extent that such reduction in benefit  programs is part of
an overall  adjustment  in benefits  for all  employees  of the Savings  Bank or
Parent and does not  disproportionately  adversely impact the Employee;  (iv) if
Employee would be assigned duties and responsibilities other than those normally
associated  with his  position as  referenced  at Section 1,  herein;  or (v) if
Employee's  responsibilities  or  authority  have  in any  way  been  materially
diminished or reduced.

         4.       Other Changes in Employment Status.
                  ----------------------------------

         Except as provided for at Section 3, herein, the Board of Directors may
terminate  the  Employee's  employment  at any time with or  without  Just Cause
within its sole discretion.  This Agreement shall not be deemed to give Employee
any right to be  retained  in the  employment  or  service  of the  Bank,  or to
interfere with the right of the Bank to terminate the employment of the Employee
at any time. The Employee shall have no right to receive  compensation  or other
benefits for any period after termination for Just Cause.  Termination for "Just
Cause" shall include termination because of the Employee's personal  dishonesty,
incompetence,  willful  misconduct,  breach of fiduciary duty involving personal
profit,  intentional failure to perform stated duties,  willful violation of any
law, rule or regulation  (other than traffic  violations or similar offenses) or
final  cease-and-desist  order,  or  material  breach  of any  provision  of the
Agreement.

         5.       Regulatory Exclusions.
                  ---------------------

         (a) If the  Employee  is removed  and/or  permanently  prohibited  from
participating  in the conduct of the Savings  Bank's  affairs by an order issued
under Sections 8(e)(4) or 8(g)(1) of the Federal Deposit  Insurance Act ("FDIA")
(12 U.S.C.  1818(e)(4)  and (g)(1)),  all  obligations of the Savings Bank under
this Agreement shall  terminate,  as of the effective date of the order, but the
vested rights of the parties shall not be affected.

         (b) If the Savings Bank is in default (as defined in Section 3(x)(1) of
FDIA) all  obligations  under this Agreement  shall  terminate as of the date of
default,  but  this  paragraph  shall  not  affect  any  vested  rights  of  the
contracting parties.

         (c) All obligations under this Agreement shall be terminated, except to
the extent  determined that  continuation of this Agreement is necessary for the
continued  operation of the Savings  Bank:  (i) by the Director of the Office of
Thrift Supervision ("Director of OTS"), or his or her designee, at the time that
the Federal Deposit Insurance  Corporation  ("FDIC") enters into an agreement to
provide  assistance  to or on behalf of the  Savings  Bank  under the  authority
contained in Section  13(c) of FDIA;  or (ii) by the Director of the OTS, or his
or her  designee,  at the time  that  the  Director  of the  OTS,  or his or her
designee approves a supervisory merger to

                                        3

<PAGE>



resolve  problems  related to  operation of the Savings Bank or when the Savings
Bank is  determined  by the  Director  of the OTS to be in an unsafe or  unsound
condition.  Any rights of the parties that have already vested,  however,  shall
not be affected by such action.

         (d) If the Employee is suspended  and/or  temporarily  prohibited  from
participating  in the conduct of the Savings  Bank's  affairs by a notice served
under Section  8(e)(3) or (g)(1) of the FDIA (12 U.S.C.  1818(e)(3) and (g)(1)),
the Savings Bank's  obligations under the Agreement shall be suspended as of the
date of service, unless stayed by appropriate proceedings. If the charges in the
notice are  dismissed,  the Savings Bank may within its  discretion  (i) pay the
Employee all or part of the compensation withheld while its contract obligations
were suspended and (ii) reinstate any of its obligations which were suspended.

         (e) Notwithstanding  anything herein to the contrary, any payments made
to the Employee pursuant to the Agreement, or otherwise, shall be subject to and
conditioned   upon  compliance  with  12  USC  ss.1828(k)  and  any  regulations
promulgated thereunder.


         6.       Successors and Assigns.
                  ----------------------

         (a) This  Agreement  shall inure to the benefit of and be binding  upon
any  corporate or other  successor  of the Savings  Bank or Parent,  which shall
acquire,  directly  or  indirectly,  by  merger,   consolidation,   purchase  or
otherwise,  all or substantially  all of the assets or stock of the Savings Bank
or Parent.

         (b) The Employee  shall be precluded  from  assigning or delegating his
rights or duties  hereunder  without first  obtaining the written consent of the
Savings Bank.

         7.  Amendments.  No amendments or additions to this Agreement  shall be
binding  upon the  parties  hereto  unless  made in  writing  and signed by both
parties, except as herein otherwise specifically provided.

         8.  Applicable  Law. This  agreement  shall be governed by all respects
whether as to validity, construction, capacity, performance or otherwise, by the
laws of the Commonwealth of Pennsylvania,  except to the extent that Federal law
shall be deemed to apply.

        9.        Severability. The provisions of this Agreement shall be deemed
severable and the  invalidity  or  unenforceability  of any provision  shall not
affect the validity or enforceability of the other provisions hereof.

         10.      Arbitration.  Any controversy or claim arising out of or
relating to this Agreement, or the breach thereof, shall be settled

                                        4

<PAGE>



by  arbitration  in  accordance  with the rules  then in effect of the  district
office of the  American  Arbitration  Association  ("AAA")  nearest  to the home
office of the Savings Bank,  and judgment upon the award rendered may be entered
in any court having jurisdiction thereof,  except to the extend that the parties
may otherwise  reach a mutual  settlement of such issue.  The Savings Bank shall
reimburse Employee for all reasonable costs and expenses,  including  reasonable
attorneys' fees,  arising from such dispute,  proceedings or actions,  following
the delivery of the decision of the arbitrator finding in favor of the Employee.
Further,  the  settlement  of the  dispute  to be  approved  by the Board of the
Savings Bank or the Parent may include a provision for the  reimbursement by the
Savings Bank or Parent to the Employee for all  reasonable  costs and  expenses,
including reasonable attorneys' fees, arising from such dispute,  proceedings or
actions,  or the Board of the  Savings  Bank or the  Parent may  authorize  such
reimbursement  of such  reasonable  costs and expenses by separate action upon a
written  action  and  determination  of the Board  following  settlement  of the
dispute.

         11. Confidential Information. The Employee acknowledges that during his
or her  employment  he or  she  will  learn  and  have  access  to  confidential
information  regarding the Bank and the Parent and its customers and  businesses
("Confidential Information").  The Employee agrees and covenants not to disclose
or use for his or her own benefit, or the benefit of any other person or entity,
any such  Confidential  Information,  unless  or until  the Bank or tthe  Parent
consents to such disclosure or use or such information  becomes common knowledge
in the industry or is otherwise legally in the public domain. The Employee shall
not knowingly  disclose or reveal to any  unauthorized  person any  Confidential
Information relating to the Bank, the Parent, or any subsidiaries or affiliates,
or to any of the  businesses  operated by them,  and the Employee  confirms that
such information  constitutes the exclusive property of the Bank and the Parent.
The Employee  shall not otherwise  knowingly  act or conduct  himself (a) to the
material  detriment  of  the  Bank  or  the  Parent,  or  its  subsidiaries,  or
affiliates, or (b) in a manner which is inimical or contrary to the interests of
the Bank or the Parent.  Employee  acknowledges and agrees that the existence of
this Agreement and its terms and conditions constitutes Confidential Information
of the Bank,  and the  Employee  agrees not to  disclose  the  Agreement  or its
contents  without the prior  written  consent of the Bank.  Notwithstanding  the
foregoing, the Bank reserves the right in its sole discretion to make disclosure
of this Agreement as it deems  necessary or  appropriate in compliance  with its
regulatory  reporting  requirements.  Notwithstanding  anything  herein  to  the
contrary,  failure by the Employee to comply with the provisions of this Section
may  result  in the  immediate  termination  of the  Agreement  within  the sole
discretion of the Bank,  disciplinary  action  against the Employee taken by the
Bank, including but not limited to the termination of employment of the Employee
for breach of the Agreement and the provisions of this

                                        5

<PAGE>



Section, and other remedies that may be available in law or in equity.

         12.      Entire   Agreement.   This   Agreement   together   with   any
understanding or  modifications  thereof as agreed to in writing by the parties,
shall constitute the entire agreement between the parties hereto.



                                        6








                                   EXHIBIT 13

                               1997 ANNUAL REPORT


<PAGE>








                                    [GRAPH]














Table of Contents                                           Page

Selected Consolidated Data                                     2
Report to Shareholders                                         3
Management's Discussion and Analysis                           4
Independent Auditors' Report                                  11
Consolidated Financial Statements                             12
Notes to Consolidated Financial Statements                    17
Capital Stock Information                                     37
Directors and Executive Officers                              38




                                        1

<PAGE>

<TABLE>
<CAPTION>

Selected Consolidated Financial and Other Data
(Dollars in thousands, except per share data)
- ------------------------------------------------------------------------------------------------------------------------------
At December 31,                                            1997            1996           1995           1994          1993
- ------------------------------------------------------------------------------------------------------------------------------
<S>                                                    <C>            <C>            <C>            <C>            <C>        
Total assets                                           $   374,972    $   405,785    $   332,121    $   311,940    $   296,993
Loans receivable, net                                      256,006        255,770        228,278        215,286        200,634
Investment securities                                       94,659        125,289         80,587         76,791         62,948
FHLB advances and other borrowings                          47,725         86,455         26,666         15,009
Deposits                                                   275,221        267,619        254,406        249,957        252,537
Total equity                                                47,862         43,054         47,623         43,881         42,263
Book value per share, net of treasury shares           $    23.13     $     20.90    $     20.62    $     18.82    $     18.09
For the Year Ended December 31,
- --------------------------------------------
Net interest income                                         12,598         12,650         11,068         10,037          9,235
Net income                                                   4,586          3,010          3,079          2,273          2,515
Net income (2)                                                              4,040
Earnings per share - basic (1)                         $      2.31    $      1.40    $      1.41    $      1.05    $      0.76
Earnings per share - basic (2)                                        $      1.87
Earnings per share - diluted (1)                       $      2.24    $      1.34    $      1.35    $      1.00    $      0.73
Earnings per share - diluted (2)                                      $      1.80
Dividends per share                                    $      0.57    $      0.46    $      0.38    $      0.26    $      0.12
Dividend payout ratio                                        24.93%         32.87%         27.50%         25.68%           N/A
At or for the Year Ended December 31,
- --------------------------------------------                
Return on average assets                                      1.15%          0.82%          0.96%          0.75%          0.86%
Return on average assets (2)                                                 1.10%
Return on average equity                                     10.20%          6.43%          6.74%          5.26%          6.96%
Return on average equity (2)                                                 8.63%
Average equity to average assets                             11.31%         12.69%         14.25%         14.34%         12.32%
Average interest rate spread (FTE)                            2.93%          3.04%          3.04%          2.90%          2.84%
Non-interest expense to average assets                        1.47%          2.20%          1.91%          2.21%          2.14%
Non-interest expense to average assets (2)                                   1.75%
Net yield on average interest-earning assets (FTE)            3.47%          3.65%          3.68%          3.45%          3.29%
Average interest-earning assets to average interest-
  bearing liabilities                                       112.24%        114.56%        115.68%        114.88%        111.20%
Non-performing assets to total assets                         1.04%          0.43%          0.50%          0.80%          1.08%
Non-performing loans to total loans receivable, net           1.08%          0.40%          0.31%          1.03%          1.50%
Allowance for loan losses to gross loans receivable           1.24%          1.11%          1.07%          1.24%          1.10%
Number of full service offices                                   4              4              4              4              5
- ------------------------------------------------------------------------------------------------------------------------------
</TABLE>

(FTE) Fully taxable-equivalent basis

(1)     Per share data for 1993 was  computed  on net  income  and common  stock
        equivalents  outstanding  from  April 5,  1993,  the  date  the  Company
        completed its initial Stock Offering.

(2)     Excludes  one-time  special  assessment  of $1.03  million  after tax to
        recapitalize the Savings Association Insurance Fund (SAIF).


                                        2

<PAGE>

To Our Shareholders

I am pleased to report that in our fiscal year ended  December 31,  1997,  First
Shenango's  earnings  reached  record  levels.  Net income for the year  totaled
$4,585,690 or $2.24 per share  compared to $3,009,997 or $1.34 per share for the
fiscal year ended  December 31, 1996,  adjusted for a one-time net assessment of
$1,030,000 to recapitalize the Savings Association  Insurance Fund. Without this
charge, First Shenango's income for 1996 would have been $4,039,997 or $1.80 per
share.

Our record results were achieved  through the strength of First Federal  Savings
Bank of New Castle's core earnings generated by its traditional banking products
and prudent cost  controls.  In 1996,  First Federal made the decision to reduce
its  credit  risk by  concentrating  on first  mortgage  residential  loans  and
limiting  the  number of  automobile  loans it would  make.  As a result,  first
mortgage  residential  loans increased  $15,694,000 or 10.21% and consumer loans
declined $15,191,000 or 29.85%. Our net interest income after provision for loan
losses was  $11,825,000 in 1997 compared to $11,752,000 in 1996. This move and a
decline  in  mortgage  loan  interest  rates  resulted  in a decline  in our net
interest margin from 3.55% in 1996 to 3.38% in 1997.

Total assets at year end were $374,972,000  compared to $405,785,000 at December
31, 1996.  The  majority of this  decrease was a result of our decision to repay
approximately $30,000,000 of Federal Home Loan Advances in the fourth quarter of
1997. First  Shenango's  return on average assets for 1997 was 1.15% compared to
0.82% for 1996.  Our return on average  equity for 1997 increased to 10.20% from
6.43% for 1996.

At December 31, 1997, our  non-performing  assets totaled $3,890,000 or 1.04% of
assets  compared to  $1,750,000  or 0.43% on December 31, 1996.  The increase is
primarily the result of two (2) loans  totaling  approximately  $1,400,000  that
became  substandard  in the fourth  quarter of 1997.  One of these  loans in the
amount of $304,000 has since been paid in full.

On December 31, 1997,  First  Shenango's  capital ratio was 12.76% and the First
Federal's  Tier I core capital ratio was 10.42%,  which  exceeds all  regulatory
requirements.

As of December 31, 1997, book value per share increased to $23.13 from $20.90 on
December  31, 1996.  Because of the  excellent  year,  your  directors  approved
increasing the quarterly dividend from $.12 to $.15 per share effective in July.

The  cornerstone  of First  Federal's  success is its  quality  service.  Always
looking to improve  service,  the Savings Bank expanded its Neshannock  Township
office and relocated its Union Township  office from a plaza to a  free-standing
facility with drive-up facilities that have been well received.

The position we hold in the community is the result of the  commitment and skill
of our employees and  management  team and the strong  leadership  and direction
provided by our Board of Directors. To them, I offer my appreciation.

Your  Board  of  Directors  recognized  that to  continue  to  provide  quality,
competitive  service and to enable it to fulfill its fiduciary  responsibilities
to its stockholders,  the Savings Bank needed additional resources. In September
1997, it engaged the services of McDonald and Company Securities, Inc. to assist
in its search for a merger partner.  After exhaustive reviews and due diligence,
we signed an "Agreement  of  Affiliation  and Plan of Merger" with  FirstFederal
Financial  Services  Corp on February 6, 1998. As explained in the proxy for the
1998 Annual Meeting, the merger is contingent on approval of the stockholders of
both companies and the regulatory authorities.

Sincerely,


/s/ Francis A. Bonadio
Francis A. Bonadio
President and Chief Executive Officer

                                        3

<PAGE>
<TABLE>
<CAPTION>

Management's Discussion and Analysis
- ----------------------------------------------------------------------------------------

Table 1
Yields Earned and Rates Paid on a Fully Taxable-Equivalent Basis (1)
(Dollar Amounts in Thousands)
                                                        1997        1996        1995
- ----------------------------------------------------------------------------------------
<S>                                                   <C>         <C>         <C>     
Average Interest-Earning Assets
Interest-bearing deposits in financial institutions
  Average balance                                     $ 11,373    $  8,374    $  5,635
  Interest income                                     $    610    $    461    $    321
  Weighted average yield                                  5.36%       5.51%       5.70%
Time deposits in financial institutions
  Average balance                                                             $    373
  Interest income                                                             $     14
  Weighted average yield                                                          3.75%
Investment securities
  Average balance                                     $120,030    $108,560    $ 83,189
  Interest income                                     $  8,813    $  7,707    $  5,793
  Weighted average yield                                  7.34%       7.10%       6.96%
First mortgage residential loans (2)
  Average balance                                     $161,369    $140,044    $126,690
  Interest income                                     $ 12,456    $ 10,874    $  9,798
  Weighted average yield                                  7.72%       7.76%       7.73%
Commercial and other real estate loans (2)
  Average balance                                     $ 48,472    $ 42,540    $ 31,536
  Interest income                                     $  4,554    $  4,044    $  2,928
  Weighted average yield                                  9.40%       9.51%       9.28%
Consumer loans (2)
  Average balance                                     $ 46,543    $ 59,791    $ 64,200
  Interest income                                     $  3,975    $  4,981    $  5,320
  Weighted average yield                                  8.54%       8.33%       8.29%
- ----------------------------------------------------------------------------------------
Average Interest-Earning Assets
  Average balance                                     $387,787    $359,309    $311,623
  Interest income                                     $ 30,408    $ 28,067    $ 24,174
  Weighted average yield                                  7.84%       7.81%       7.76%
Average Non-Interest-Earning Assets                   $  9,767    $  9,504    $  8,901
- ----------------------------------------------------------------------------------------
TOTAL AVERAGE ASSETS                                  $397,554    $368,813    $320,524
========================================================================================
</TABLE>

                                        4

<PAGE>
<TABLE>
<CAPTION>

Management's Discussion and Analysis
- -------------------------------------------------------------------------------------------

Table 1
Yields Earned and Rates Paid on a Fully Taxable-Equivalent Basis (1)
(Dollar Amounts in Thousands)
                                                            1997        1996       1995
- -------------------------------------------------------------------------------------------
<S>                                                       <C>         <C>         <C>     
Average Interest-Bearing Liabilities
Money market & NOW deposits
  Average balance                                         $ 46,293    $ 40,138    $ 36,867
  Interest expense                                        $  1,347    $  1,052    $    860
  Weighted average rate                                       2.91%       2.62%       2.33%
Savings deposits
  Average balance                                         $ 58,964    $ 62,643    $ 66,790
  Interest expense                                        $  1,559    $  1,656    $  1,763
  Weighted average rate                                       2.64%       2.64%       2.64%
Certificates of deposit
  Average balance                                         $162,019    $153,721    $146,514
  Interest expense                                        $  9,676    $  9,108    $  9,020
  Weighted average rate                                       5.97%       5.93%       6.16%
Total average interest-bearing deposits
  Average balance                                         $267,276    $256,502    $250,171
  Interest expense                                        $ 12,582    $ 11,816    $ 11,643
  Weighted average rate                                       4.71%       4.61%       4.65%
Borrowings
  Average balance                                         $ 76,084    $ 55,401    $ 17,456
  Interest expense                                        $  4,339    $  3,114    $  1,043
  Weighted average rate                                       5.70%       5.62%       5.98%
Advance payments from borrowers for taxes and insurance
  Average balance                                         $  2,132    $  1,730    $  1,755
  Interest expense                                        $     41    $     30    $     32
  Weighted average rate                                       1.92%       1.73%       1.82%
- -------------------------------------------------------------------------------------------
Average Interest-Bearing Liabilities
  Average balance                                         $345,492    $313,633    $269,382
  Interest expense                                        $ 16,962    $ 14,960    $ 12,718
  Weighted average rate                                       4.91%       4.77%       4.72%
- -------------------------------------------------------------------------------------------
Average Non-Interest-Bearing Liabilities                  $  7,096    $  8,368    $  5,475
Average Shareholders' Equity                              $ 44,966    $ 46,812    $ 45,667
- -------------------------------------------------------------------------------------------
TOTAL AVERAGE LIABILITIES AND SHAREHOLDERS' EQUITY        $397,554    $368,813    $320,524
===========================================================================================
Net interest earnings                                     $ 13,446    $ 13,107    $ 11,456
Net yield on average interest-earning assets                  3.47%       3.65%       3.68%
</TABLE>


(1) In order to make pre-tax income and resultant  yields  comparable to taxable
equivalent loans and investments,  a tax equivalent adjustment is computed using
a statutory federal income tax rate of 34% and has increased  interest income by
$848,  $457,  and $387 for the years ended  December  31,  1997,  1996 and 1995,
respectively.

(2) The loan amounts include average  non-performing  loans of $1,690, $809, and
$1,869 at December 31, 1997, 1996 and 1995, respectively.

                                        5

<PAGE>


Management's Discussion and Analysis
- --------------------------------------------------------------------------------

General

The purpose of this  discussion is to provide  information  about First Shenango
Bancorp,  Inc.  ("the  Company"),   which  is  not  readily  apparent  from  the
consolidated  financial  statements  included in this annual  report.  Reference
should be made to those  statements  and the selected  financial  data presented
elsewhere in this report for an  understanding  of the following  discussion and
analysis.  The Company  functions as a financial  intermediary and, as such, its
financial  condition  should be  examined  in terms of its ability to manage its
assets and liabilities and diversify its risk.

Net income for the year ended  December  31, 1997 was  $4,585,690,  or $2.24 per
diluted share,  compared to $3,009,997,  or $1.34 per diluted share for the year
ended December 31, 1996, and $3,079,186, or $1.35 per diluted share for the year
ended December 31, 1995.

As discussed in last year's  report,  on September 30, 1996,  President  Clinton
signed the Deposit  Insurance Funds Act of 1996 which included long  anticipated
legislation to recapitalize the Savings Association  Insurance Fund ("SAIF") via
a  special  assessment  on  thrift  industry  deposits.  As  a  result  of  this
legislation, the Company recorded a pre-tax charge to income of $1.67 million on
September  30, 1996 for the payment  which was  ultimately  made on November 27,
1996.  This charge to income  reduced the  Company's net income by $1.03 million
for the year after considering the associated income taxes. Without this charge,
the  Company's  net  income for 1996  would  have been  $4.04  million,  diluted
earnings per share $1.80,  the return on average  assets 1.10% and the return on
average equity 8.63%.

This  legislation  also reduced the Company's SAIF insurance fees from $0.23 per
$100.00 (23 basis points)  annually to  approximately  6.4 basis points annually
effective  January 1, 1997.  Although this remains higher than the approximately
1.3 basis points paid by Bank  Insurance  Fund (BIF)  insured  institutions,  it
represents a significant improvement from the 23 basis point disparity which had
been present.

Interest Income and Interest Expense

During   1997,   the   Company   once  again   experienced   growth  in  average
interest-earning  assets,  particularly  in mortgage  and  commercial  loans and
investment  securities.  This growth led to a $2.34 million increase in interest
income adjusted to a fully  taxable-equivalent  basis.  This increase would have
been larger if not for the  slightly  lower  yields  earned on the  mortgage and
commercial  loan  portfolios.  The Company  continued  to reduce its exposure to
indirect  automobile  lending during 1997 due to the low  risk-adjusted  returns
available in the local market area.

During   1996,   the   Company   experienced   significant   growth  in  average
interest-earning  assets,  particularly  in mortgage  and  commercial  loans and
investment  securities.  This growth,  combined  with  slightly  higher  average
yields,  led to a $3.89 million  increase in interest income adjusted to a fully
taxable-equivalent  basis.  The Company  reduced its focus on consumer  lending,
specifically   indirect  automobile   lending,   during  1996  due  to  the  low
risk-adjusted  returns  available  in the local  market  area and an increase in
delinquencies and charge-offs.

Average interest-bearing liabilities also increased during 1997 and 1996, as the
Company  utilized  Federal Home Loan Bank  borrowings to leverage its investment
portfolio,  and to fund  increased  loan demand.  This also resulted in a higher
weighted  average rate paid on  interest-bearing  liabilities in both years. Net
interest income adjusted to a fully  taxable-equivalent basis increased slightly
in 1997,  primarily due to a $13.35 million  increase in the average  balance of
tax exempt municipal bonds held in the investment portfolio in 1997 versus 1996.
This increase  offset the overall  reduction in net  interest-earning  assets in
1997 and the 14 basis  point  increase  in the  weighted  average  rate  paid on
interest-bearing liabilities.

On October 3, 1997, the Company sold  long-term GNMA fixed rate  mortgage-backed
securities with amortized cost and market values of $16,527,904 and $16,510,648,
respectively,  at a net loss of  $17,256.  The  proceeds  from the sale of these
securities  were  used  to  reduce   short-term  FHLB  borrowings.   While  this
transaction  did reduce the Company's  overall  interest rate risk position,  it
also  contributed  to the  slight  decline  in net  interest  income  due to the
positive spread which had been earned on these assets and liabilities.

Provision for Loan Losses

Provisions for loan losses declined during 1997 and 1996 as non-performing loans
remained at a relatively low level during most of these two years.  The increase
in non-performing  loans at December 31, 1997 is primarily due to two commercial
loans totalling approximately $1.42 million, and an overall increase in consumer
loan delinquencies. As a result of the increase in non-performing assets, senior
management has taken a more active role in the collection function and has hired
a new manager for this department.  One of the aforementioned  commercial loans,
with a principal balance of $304,000 has since been paid in full.

                                        6

<PAGE>


Management's Discussion and Analysis
- --------------------------------------------------------------------------------

The increased  collection activity is anticipated to increase charge-offs in the
first  quarter  of 1998 as  compared  to the fourth  quarter  of 1997,  however,
management  believes  that  reserves  for loan losses are adequate to absorb any
such increase.  Legal action has also been instituted against certain borrowers.
Management considers this to be a temporary situation and is moving aggressively
to reduce non-performing assets.

Non-Interest Income and Non-Interest Expense

Total  non-interest  income  decreased  $237,000  in  1997,  primarily  due to a
$206,000 decrease in gains on sales of investments and loans.  Gains on the sale
of  education  loans to Sallie Mae remained  relatively  unchanged at $34,000 in
1997 versus  $35,000 in 1996. The 1997 sale of GNMA  mortgage-backed  securities
referred to previously was the only sale of investment securities in 1997, while
net  gains on  investment  security  sales in 1996  totalled  $187,000.  Service
charges and other fees  declined in 1997 as increases in late charges  collected
on loans were offset by lower fees on deposit accounts.  Management  anticipates
an  increase  in service  charge and other fee income in 1998 due to the pending
introduction  of debit  cards and a revised  fee  schedule.  Total  non-interest
income increased 6.42% in 1996 due to a $123,000 increase in the gain on sale of
investments and loans.  This increase was partially offset by a $54,000 decrease
in service charges and other fees,  primarily due to fewer  non-sufficient funds
charges on checking accounts.

Total  non-interest  expense  decreased $2.27 million in 1997 primarily due to a
$2.05 million  reduction in deposit  insurance  premiums due to the SAIF special
assessment paid in 1996 and the resulting  reduction in the premium rate.  Other
non-interest  expense  categories  experienced  small changes from 1996 to 1997.
Total non-interest expense increased $1.97 million in 1996 compared to 1995. The
primary  reason for this  increase is the $1.67  million  paid by the Company in
order to  recapitalize  the  SAIF.  Also  contributing  to the  increase  were a
$180,000  increase in REO  expenses,  reflecting  the costs of  maintaining  the
properties  held in REO, as well as charges taken to write-down  two  foreclosed
properties to their estimated realizable value.  Salaries and benefits increased
$227,000,  or 8.11%,  in 1996 as a result of normal  annual  merit  increases in
salaries,  increased  ESOP  amortization  expenses due to the  Company's  higher
average stock price and overtime worked to meet loan demand.

The Company's efficiency ratio was 43.70% for 1997 as compared to 60.25% in 1996
and 51.42% in 1995.  Excluding  the SAIF  assessment,  the 1996 ratio would have
been  47.86%.  The  improvement  in  this  ratio  is  evidence  of  management's
continuing dedication to cost control.

Income Taxes

Applicable  income taxes of $2,194,000 in 1997 consist of both federal and state
taxes amounting to $1,755,000 and $439,000, respectively.  During 1997 and 1996,
the  Company's  Investment  Committee  increased  the  Company's  investment  in
tax-exempt municipal securities. The objective of this strategy was to obtain an
above-market taxable-equivalent yield while reducing the Company's effective tax
rate.  See  Note  8  of  Notes  to  Consolidated   Financial  Statements  for  a
reconciliation  from the statutory  federal tax rate to the Company's  effective
tax rate for each of the past three years.

Asset and Liability Management

The  ability to  maximize  net  interest  income is largely  dependent  upon the
achievement  of a positive  interest  rate spread that can be  sustained  during
fluctuations  in  prevailing  interest  rates.  Interest rate  sensitivity  is a
measure  of the  difference  between  amounts  of  interest-earning  assets  and
interest-bearing  liabilities  which  either  reprice  or mature  within a given
period of time. The difference,  or the interest rate repricing  'gap," provides
an indication of the extent to which an institution's  interest rate spread will
be affected by changes in interest rates. A gap is considered  positive when the
amount of  interest-rate  sensitive  assets exceeds the amount of  interest-rate
sensitive   liabilities,   and  is  considered   negative  when  the  amount  of
interest-rate   sensitive   liabilities  exceeds  the  amount  of  interest-rate
sensitive  assets  during a given  time  period.  Generally,  during a period of
rising interest rates, a negative gap within shorter  maturities would adversely
affect net interest income, while a positive gap within shorter maturities would
result in an increase  in net  interest  income,  and during a period of falling
interest  rates,  a negative gap within  shorter  maturities  would result in an
increase in net interest  income while a positive gap within shorter  maturities
would have the opposite effect. At December 31, 1997, the Company had a positive
one year  cumulative  interest  rate  sensitivity  gap of 0.54%,  a  significant
improvement  from the  negative  6.06%  cumulative  one year gap at December 31,
1996.  This  gap  analysis  incorporates  certain  assumptions   concerning  the
amortization  of loans and other  interest-earning  assets and the withdrawal of
deposits.  Loans and  mortgage-backed  securities have assumed annual prepayment
rates of 9% to 37%. Decay rates for NOW, money market,  and savings accounts are
37%, 79%, and 17%, respectively.

The Company's actions with respect to interest-rate risk and its asset/liability
gap management  are taken under the guidance of the Investment  Committee of the
Board of Directors.  This  Committee  meets monthly to, among other things,  set
interest-rate  risk  targets and review the  Company's  current  composition  of
assets and liabilities in light of the prevailing interest-rate environment. The

                                       7
<PAGE>
Committee  assesses its interest-rate  risk strategy quarterly which is reviewed
by the full Board of Directors.  On an individual  security basis, the following
assumptions are considered:  prepayment  speed,  interest-rate  shocks or stress
test results, projected cash flows, and the consideration of funding sources and
their repricing and maturity characteristics.

The Company has historically emphasized the origination of long-term, fixed-rate
residential  real estate loans for retention in its  portfolio.  At December 31,
1997, $131.93 million or 51.53% of the Company's total loan portfolio  consisted
of  fixed-rate   residential   mortgage  or  construction   loans.  The  Company
anticipates  that it will continue to hold the majority of its loan portfolio in
long-term  fixed-rate  loans.  However,  the Company has  employed a strategy to
originate  variable rate commercial loans whereby  repricing  coincides with the
prime rate or treasury index. At December 31, 1997, the gross  commercial  loans
with variable rates were $30.80  million or 12.09% of the total loan  portfolio.
Over the years,  the Company has originated  consumer loans which typically have
shorter  maturities  of three to five years.  Gross  consumer  loans held by the
Company at December 31,  1997,  were $40.13  million or 15.67% of the  Company's
total  loan  portfolio.  The  Company  has  classified  100%  of its  investment
portfolio  as  available  for sale  which is $94.66  million  or 25.24% of total
assets at December 31, 1997.  This provides the Company with the  flexibility to
sell such  securities if deemed  appropriate in response to, among other things,
changes in interest rates.

Management  presently  monitors and evaluates  the potential  impact of interest
rate  changes  upon the Net  Portfolio  Value (NPV) of the  Company's  portfolio
equity and the level of net  interest  income on a quarterly  basis.  NPV is the
difference  between  incoming  and outgoing  discounted  cash flows from assets,
liabilities,  and off-balance  sheet contracts.  The Company utilizes an outside
banking  consultant for assistance in modeling its interest-rate  risk position.
At December 31, 1997,  given an immediate and sustained 200 basis point increase
in interest rates, the Company's NPV would have declined by approximately 26% as
shown in the table below.  This  represents a significant  improvement  from the
approximately  39% decline if it was  calculated  as of December 31, 1996.  This
information  is  highly  dependent  on  the  assumptions  used  and  could  vary
substantially  if different  assumptions were used. The assumptions used are the
same as those used in the gap analysis discussed above.

The following table represents the Company's NPV as of December 31, 1997.
<TABLE>
<CAPTION>
                                           Net Portfolio Value
- ------------------------------------------------------------------------------------------------------

                                                Estimated
         Change in                              NPV as a
       Interest Rates       Estimated          Percentage          Amount
       (basis points)          NPV              of Assets         of Change       Percent Change
- ------------------------- --------------    ----------------- ----------------  ---------------------

                                         (Dollars in Thousands)

<S>                          <C>                   <C>           <C>                     <C>  
            +400             $26,462                7.60%        $(28,279)               (52)%

            +300              33,397                9.34          (21,345)               (39)

            +200              40,745               11.09          (13,996)               (26)

            +100              48,047               12.73           (6,694)               (12)

             --               54,741               14.15               --                 --

            -100              60,490               15.30            5,748                 11

            -200              65,399               16.21           10,658                 19

            -300              71,033               17.23           16,292                 30

            -400              70,074               18.67           24,333                 44

</TABLE>
As noted in the  above  table,  significant  increases  in  interest  rates  may
adversely  affect the  Company's  net interest  income and/or NPV because of the
excess of interest-bearing  liabilities over  interest-earning  assets repricing
within   shorter   periods   and   because   the   Company's    adjustable-rate,
interest-earning  assets  generally are not as responsive to changes in interest
rates as its interest-bearing  liabilities. This is due to terms which generally
permit only annual  adjustments to the  interest rate  and which generally limit
the amount  which  interest  rates  thereon can adjust at such time and over the
life of the related asset. In addition,  the proportion of adjustable-rate loans
and assets in the Company's  loan and  investment  portfolio  could  decrease in
future  periods if market rates of interest  remain at or decrease below current
levels. 

                                        8

<PAGE>




Liquidity and Capital Resources

The Savings  Bank is required to  maintain  minimum  levels of liquid  assets as
defined by the OTS regulations. This requirement,  which may be varied from time
to time  depending upon economic  conditions and deposit flows,  is based upon a
percentage of deposits and short-term borrowings.  On November 24, 1997, the OTS
published a final rule which  lowered the liquidity  requirement  from 5% to 4%,
eliminated a separate limit that required  thrifts to hold assets equal to 1% of
the  liquidity  based in cash or  short  term  liquid  assets,  streamlined  the
calculations used to measure  compliance with liquidity  requirements,  expanded
the  types of  investments  considered  to be  liquid  assets  and  reduced  the
liquidity  base by modifying  the  definition  of net  withdrawable  accounts to
exclude  accounts  with  maturities  exceeding  one  year.  The  Savings  Bank's
regulatory  liquidity  ratio  averaged  5.29% during the year ended December 31,
1997.  The Savings Bank manages its liquidity  ratio to meet its funding  needs,
including  deposit outflows,  disbursement of payments  collected from borrowers
for taxes and insurance,  loan principal disbursements and to meet its asset and
liability management objectives.

The Company's operating  activities  generated positive cash flows of $6,048,000
in 1997,  compared to  $4,174,000 in 1996 and  $4,692,000  in 1995.  The primary
sources of operating cash flows in 1997,  1996 and 1995 were net income combined
with  non-cash   expenses,   such  as  provision  for  estimated   loan  losses,
amortization  of  MSBPs  and  ESOP  unearned  and  deferred   compensation   and
depreciation   expense.  It  is  anticipated  that  cash  flows  from  operating
activities will not change significantly in future periods.

Scheduled loan  repayments and maturing  investment  securities are a relatively
predictable source of funds.  However,  savings deposit flows and prepayments on
loans and mortgage-backed  securities are significantly influenced by changes in
market interest rates,  economic  conditions and  competition.  The Savings Bank
strives to manage the pricing of its  deposits to maintain a balanced  stream of
cash flows commensurate with its loan commitments and other predictable  funding
needs.

As part of an  ongoing  effort  to  improve  the  Company's  return  on  equity,
management  identified  the need to  utilize  its  strong  capital  position  to
leverage the balance sheet. Toward that end, beginning in late 1994, the Savings
Bank began utilizing FHLB borrowings to fund investment  security  purchases and
increased  mortgage and  commercial  loan volume.  This  activity was  curtailed
somewhat in 1997 due to the  relatively  small spreads  available in the market.
Management  expects to pursue  additional  arrangements  of this type in 1998 if
sufficient  spreads are  available.  This will have the effect of  reducing  the
Savings Bank's capital ratios slightly, however, these ratios will be maintained
comfortably above the regulatory requirements.

The Savings Bank invests its excess funds in an overnight  deposit  account with
the FHLB of  Pittsburgh.  This provides  sufficient  liquidity to meet immediate
loan commitment and savings  withdrawal funding  requirements.  When applicable,
cash  in  excess  of  immediate  funding  needs  is  invested  into  longer-term
investments and  mortgage-backed  securities which typically earn a higher yield
than  overnight  deposits.  These  types of  investments  may  qualify as liquid
investments under OTS regulations.

The Savings Bank  anticipates  that it will have  sufficient  funds available to
meet its current loan  commitments and normal savings  withdrawals.  At December
31, 1997, the Savings Bank had outstanding commitments to fund off balance sheet
items of $21,166,000.  In addition,  it had certificates of deposit scheduled to
mature within one year of $80,206,000,  substantially  most of which  management
believes  will remain with the Savings  Bank.  In the event that loan demand and
deposit  outflows exceed  available  funds, the Savings Bank may borrow from the
FHLB or sell securities from its available for sale portfolio.

The Company's  ability to pay dividends to  shareholders  is dependent  upon the
Company's  available  funds and dividends it receives from the Savings Bank. The
Savings  Bank may not declare or pay a cash  dividend on its stock if the effect
thereof would cause the Savings  Bank's  regulatory  capital to be reduced below
(1) the amount  required for the liquidation  account  established in connection
with  the  Savings  Bank's  conversion  from  mutual-to-stock  form,  or (2) the
regulatory capital requirements imposed by the OTS.

                                        9

<PAGE>


Management's Discussion and Analysis
- --------------------------------------------------------------------------------

OTS  regulations  require  financial  institutions  to have  minimum Tier I core
capital  equal to 4.00% of adjusted  total  assets,  minimum  Tier I  risk-based
capital  equal to 4.00% of  risk-adjusted  assets and minimum Tier II risk-based
capital equal to 8.00% of risk-adjusted  assets.  The Savings Bank significantly
exceeds  all  regulatory  capital   requirements.   See  Note  12  of  Notes  to
Consolidated Financial Statements.

There has been much publicity  recently regarding the inability of many computer
systems to function  properly  after  December 31, 1999 due to how many computer
programs  calculate dates. The date September 9, 1999 (9/9/99) will also present
problems for some programs, due to "99" or "9999" being used in some date fields
to indicate  something  other than a date.  Management has formed a committee to
evaluate the Company's exposure to these issues and determine the best course of
action to avoid interruptions in operations when these dates arrive.  Management
and the committee will continue to work with various  vendors to ensure that all
necessary steps are taken to minimize the Company's  potential exposure to these
issues. The total cost to the Company has not yet been determined, however, most
of the  expenditures  are expected to be for the replacement of certain computer
hardware and software purchased from third parties, and thus will be capitalized
and depreciated  over their estimated useful lives.  Other costs,  such as those
related to the  committee's  ongoing work, are being  expensed as incurred.  The
impact on  earnings  is not  expected  to be  material  in any single  reporting
period.  In addition to the risk  exposure  presented by internal  systems,  the
Company is also exposed to a certain  unquantifiable amount of risk in the event
that any of its  customers or vendors  experience  difficulties  in dealing with
this issue.  Management  believes  that it has  identified  the  Company's  most
significant risk areas and is working to minimize the likelihood of loss.

Management is not aware of any trends, events,  uncertainties or recommendations
by any regulatory  authority  that will have, or that are  reasonably  likely to
have, material effects on liquidity, capital resources or operations.


Impact of Inflation and Changing Prices

The  consolidated  financial  statements and related data presented  herein have
been prepared in accordance with generally accepted accounting  principles which
require the measurement of financial  position and operating results in terms of
historical  dollars,  without considering the changes in the relative purchasing
power of money over time due to inflation.

Unlike most industrial companies, virtually all of the assets and liabilities of
a financial institution are monetary in nature. As a result, interest rates have
a more  significant  impact on a financial  institution's  performance  than the
effects of general levels of inflation.  Interest rates do not necessarily  move
in the same  direction  or in the same  magnitude  as the  prices  of goods  and
services, since such prices are affected by inflation.

Outlook for 1998

On February 6, 1998, the Company  entered into an Agreement of  Affiliation  and
Plan of Merger (the  "Agreement")  with  FirstFederal  Financial  Services Corp.
("FFSW") of Wooster,  Ohio.  Under the terms of the Agreement,  the Company will
merge with and into  FFSW,  with the  Company's  shareholders  to receive  1.143
shares  of FFSW  common  stock  in  exchange  for each of  their  shares  of the
Company's  common  stock.  FFSW is a bank  holding  company with total assets of
$1.46 billion at December 31, 1997. The transaction, which will be accounted for
as a pooling of interests,  is subject to regulatory and  shareholder  approvals
and is  expected to be  completed  in the third  quarter of 1998.  Non-recurring
legal,  accounting and consulting  fees  associated with the planned merger will
reduce net income during the period up to the closing date.

The Savings  Bank began  offering the new Roth IRA in January 1998 and the Ideal
Check Card in  February  1998.  Among the  benefits  of the  merger  will be the
ability to introduce a wider  variety of new  products  and services  than would
otherwise be possible.  Potential new products and services  which are currently
being  considered  are  uninsured  investment  products such as mutual funds and
annuities for retail  customers  and cash  management  and account  analysis for
commercial  customers.  With the resources of a much larger  organization at its
disposal,  management also expects to be able to compete for larger loans within
its primary market area.

The statements in this annual report which are not  historical  fact are forward
looking  statements  that involve risks and  uncertainties,  including,  but not
limited  to, the  interest  rate  environment,  the effect of federal  and state
banking and tax regulations,  the effect of economic  conditions,  the impact of
competitive  products  and  pricing and other  risks  detailed in the  Company's
Securities and Exchange Commission filings.

                                       10

<PAGE>


REPORT OF INDEPENDENT AUDITORS

Shareholders & Board of Directors
First Shenango Bancorp, Inc.

We have audited the accompanying  consolidated  statements of financial position
of First Shenango  Bancorp,  Inc. and  subsidiaries  as of December 31, 1997 and
1996,   and  the  related   consolidated   statements  of  income,   changes  in
shareholders'  equity,  and cash flows for each of the three years in the period
ended December 31, 1997. These financial  statements are the  responsibility  of
the First Shenango's management.  Our responsibility is to express an opinion on
these financial statements based on our audits.

We  conducted  our  audits  in  accordance  with  generally   accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

In our opinion,  the financial  statements  referred to above present fairly, in
all material  respects,  the consolidated  financial  position of First Shenango
Bancorp,  Inc.,  and  subsidiaries  at  December  31,  1997  and  1996,  and the
consolidated  results of their  operations  and their cash flows for each of the
three years in the period ended December 31, 1997, in conformity  with generally
accepted accounting principles.

                                                 /s/ Ernst & Young LLP

Pittsburgh, Pennsylvania
February 6, 1998

                                       11

<PAGE>



FIRST SHENANGO BANCORP, INC.
CONSOLIDATED STATEMENTS OF FINANCIAL POSITION

<TABLE>
<CAPTION>

                                                                                              December 31,
ASSETS                                                                                    1997             1996
                                                                                     -------------    -------------
<S>                                                                                  <C>              <C>          
Cash and cash equivalents:
  Cash and amounts due from depository institutions                                  $   2,069,639    $   1,817,504
  Interest-bearing deposits in financial institutions                                   13,579,118       14,916,979
                                                                                     -------------    -------------
                                                                                        15,648,757       16,734,483
Investment securities available for sale, carried at fair value                         94,658,748      125,288,762
Loans receivable, net of allowance for loan losses of $3,235,039 and $2,867,270        256,005,938      255,769,702
Accrued interest receivable                                                              2,202,693        2,331,437
REO and other repossessed assets, net                                                    1,111,333          736,852
Premises and equipment, net                                                              5,131,026        4,300,527
Prepaid expenses, sundry assets and deferred taxes                                         213,231          622,961
                                                                                     -------------    -------------
  TOTAL ASSETS                                                                       $ 374,971,726    $ 405,784,724
                                                                                     =============    =============
LIABILITIES AND SHAREHOLDERS' EQUITY
Deposits (including non-interest-bearing deposits of $4,971,054 and $4,647,926)      $ 275,221,031    $ 267,619,176
Advances from Federal Home Loan Bank and other borrowings                               47,724,598       86,455,211
Advance payments by borrowers for taxes and insurance                                    1,876,095        1,600,202
Accrued expenses, deferred taxes and other liabilities                                   2,287,692        7,055,808
                                                                                     -------------    -------------
  TOTAL LIABILITIES                                                                    327,109,416      362,730,397
SHAREHOLDERS' EQUITY
Preferred stock, no stated value, 10,000,000 shares authorized, none issued
Common stock $.10 par value, 15,000,000 shares authorized, 2,343,098 shares issued         234,310          234,310
Additional paid-in capital                                                              22,136,466       22,422,843
Treasury stock at cost (1997 - 274,091 shares and 1996 - 283,188 shares)                (6,233,171)      (6,374,001)
Less stock acquired by MSBPs and ESOP                                                     (551,287)        (674,997)
Net unrealized gains on securities available for sale, net of tax                        1,577,880          190,743
Retained earnings (substantially restricted)                                            30,698,112       27,255,429
                                                                                     -------------    -------------
  TOTAL SHAREHOLDERS' EQUITY                                                            47,862,310       43,054,327
                                                                                     -------------    -------------
  TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY                                         $ 374,971,726    $ 405,784,724
                                                                                     =============    =============
</TABLE>



See notes to consolidated financial statements.

                                       12

<PAGE>



FIRST SHENANGO BANCORP, INC.
CONSOLIDATED STATEMENTS OF INCOME

<TABLE>
<CAPTION>

                                                                     Year Ended December 31,
Interest income:                                               1997          1996          1995
                                                           ---------------------------------------
<S>                                                        <C>           <C>           <C>        
  Interest and fees on:
    First mortgage residential loans                       $12,455,760   $10,873,836   $ 9,798,017
    Commercial and other real estate loans                   4,550,862     4,038,809     2,916,192
    Consumer loans                                           3,974,920     4,980,977     5,319,750
  Interest and dividends on investments
     Taxable                                                 5,398,544     5,381,830     4,374,893
     Tax-exempt                                              1,701,816       902,260       752,574
     Dividends                                                 867,980       970,870       303,798
  Other interest                                               609,897       461,206       321,472
                                                           ---------------------------------------
    TOTAL INTEREST INCOME                                   29,559,779    27,609,788    23,786,696
                                                           ---------------------------------------
Interest expense:
  Deposits                                                  12,581,867    11,815,409    11,643,299
  Borrowed funds                                             4,379,924     3,144,270     1,075,248
                                                           ---------------------------------------
    TOTAL INTEREST EXPENSE                                  16,961,791    14,959,679    12,718,547
                                                           ---------------------------------------
    NET INTEREST INCOME BEFORE PROVISION FOR LOAN LOSSES    12,597,988    12,650,109    11,068,149
Provision for loan losses                                      772,580       898,479       917,864
                                                           ---------------------------------------
    NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES     11,825,408    11,751,630    10,150,285
Non-interest income:
  Service charges and other fees                               758,075       801,346       855,304
  Gain on sale of investments and loans, net                    16,339       221,902        98,643
  Other                                                         15,941         4,510        12,016
                                                           ---------------------------------------
    TOTAL NON-INTEREST INCOME                                  790,355     1,027,758       965,963
Non-interest expense:
  Salaries and employee benefits                             3,123,946     3,024,912     2,797,937
  Occupancy and equipment, net                                 934,246     1,026,642     1,069,192
  Deposit insurance premiums                                   170,700     2,225,037       580,714
  Professional services                                        177,784       240,754       286,764
  REO operations                                               102,617       250,128        70,427
  Other                                                      1,327,105     1,336,543     1,325,603
                                                           ---------------------------------------
    TOTAL NON-INTEREST EXPENSE                               5,836,398     8,104,016     6,130,637
                                                           ---------------------------------------
    INCOME BEFORE INCOME TAXES                               6,779,365     4,675,372     4,985,611
Income tax expense:
  Federal                                                    1,754,850     1,380,150     1,602,250
  State                                                        438,825       285,225       304,175
                                                           ---------------------------------------
    TOTAL INCOME TAX EXPENSE                                 2,193,675     1,665,375     1,906,425
                                                           ---------------------------------------
    NET INCOME                                             $ 4,585,690   $ 3,009,997   $ 3,079,186
                                                           =======================================
  Earnings per share - basic                               $      2.31   $      1.40   $      1.41
  Earnings per share - diluted                             $      2.24   $      1.34   $      1.35
</TABLE>


See notes to consolidated financial statements.

                                       13

<PAGE>
FIRST SHENANGO BANCORP, INC.
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY
<TABLE>
<CAPTION>
                                                                      Unallocated                   Retained
                              Additional                Unallocated      Common      Unrealized     Earnings,     Consolidated
                    Common     Paid-In      Treasury    Common Stock   Stock Held    Gain (Loss)  Substantially  Shareholders'
                    Stock      Capital       Stock      Held by ESOP    by MSBPs    on Securities   Restricted       Equity
                    ----------------------------------------------------------------------------------------------------------
<S>                <C>       <C>           <C>           <C>           <C>           <C>           <C>            <C>        
December 31, 
1994               $234,310  $22,252,610   $(157,000)    $(892,551)    $(158,123)    $(401,406)    $23,002,750    $43,880,590
                   ----------------------------------------------------------------------------------------------------------
Deferred and 
unearned 
compensation 
amortization of
ESOP and MSBPs 
shares                           100,800                   114,568        85,284                                      300,652


Stock options 
exercised                        (13,560)     43,560                                                                   30,000

Net income                                                                                           3,079,186      3,079,186

Cash dividends 
declared on 
common stock 
at $.38 
per share                                                                                             (846,910)      (846,910)

Purchase of 
25,790 shares 
of treasury 
stock                                       (419,024)                                                               (419,024)

Change in 
unrealized 
(loss) on 
investment 
securities 
available 
for sale, net                                                                         1,598,092                     1,598,092
                   ----------------------------------------------------------------------------------------------------------
December 31, 
1995               234,310   22,339,850    (532,464)     (777,983)      (72,839)     1,196,686     25,235,026     47,622,586
                   ----------------------------------------------------------------------------------------------------------
Deferred and 
unearned
compensation 
amortization of 
ESOP and MSBPs 
shares                          126,364                    114,283        60,695                                      301,342

Stock options
exercised                       (42,524)       95,994                                                                  53,470

MSBP shares 
forfeited                          (847)                                      847

Net income                                                                                           3,009,997      3,009,997

Cash dividends 
declared on 
common stock 
at $.46 per 
share                                                                                                 (989,594)      (989,594)

Purchase of 
254,745 shares 
of treasury 
stock                                      (5,937,531)                                                             (5,937,531)

Change in 
unrealized 
gain on 
investment 
securities 
available 
for sale, net                                                                        (1,005,943)                   (1,005,943)
                   ----------------------------------------------------------------------------------------------------------
December 31, 
1996              $234,310  $22,422,843 $(6,374,001)    $(663,700)     $(11,297)      $190,743    $27,255,429    $43,054,327
                   ----------------------------------------------------------------------------------------------------------




Deferred and 
unearned 
compensation 
amortization of 
ESOP and MSBPs 
shares                          198,756                    112,413        11,297                                     322,466

Stock options 
exercised                      (485,133)    863,263                                                                  378,130

Net income                                                                                          4,585,690      4,585,690

Cash dividends 
declared on 
common stock 
at $.57 per 
share                                                                                              (1,143,007)    (1,143,007)

Purchase of 
28,716 shares 
of treasury 
stock                                       (722,433)                                                               (722,433)

Change in 
unrealized 
gain on 
investment 
securities 
available 
for sale, net                                                                         1,387,137                     1,387,137
                   ----------------------------------------------------------------------------------------------------------
December 31, 
1997               $234,310  $22,136,466 $(6,233,171)    $(551,287)            $0    $1,577,880   $30,698,112     $47,862,310
                   ===========================================================================================================
</TABLE>
See notes to consolidated financial statements


                                       14

<PAGE>
FIRST SHENANGO BANCORP, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
<TABLE>
<CAPTION>





                                                                                                 Year Ended December 31,
OPERATING ACTIVITIES                                                                     1997            1996            1995
                                                                                    ---------------------------------------------
<S>                                                                                 <C>             <C>             <C>     
Net Income                                                                          $  4,585,690    $  3,009,997    $  3,079,186
Adjustments to reconcile net income to net cash provided by operating activities:
  Net gain on sale of investments and loans                                              (16,339)       (221,902)        (98,643)
  Provisions for estimated losses on loans                                               772,580         898,479         917,864
  Provisions for net losses on REO, repossessed and other assets                          11,781         132,726          12,492
  Provisions for depreciation and amortization                                           401,924         429,642         480,740
  Amortization of MSBPs and ESOP unearned and deferred compensation                      322,466         301,342         300,652
  Deferred federal income taxes                                                         (232,000)       (150,000)        (18,000)
  Decrease (increase) in accrued interest receivable, prepaid expenses and sundry
      assets                                                                             297,474        (647,817)       (478,182)
  Increase in accrued expenses and other liabilities                                      21,217         199,273         402,422
  (Decrease) increase in interest payable                                               (117,008)        222,685          93,612
                                                                                    ---------------------------------------------
    NET CASH PROVIDED BY OPERATING ACTIVITIES                                          6,047,785       4,174,425       4,692,143

INVESTING ACTIVITIES
Proceeds from maturities of investments and time deposits                             21,948,250      18,860,000      33,429,000
Proceeds from sales of investments                                                    16,510,649      29,679,214      26,759,420
Proceeds from sales of education loans                                                 1,997,714       1,939,776       1,309,422
Purchases of investments and time deposits                                           (15,771,847)    (98,775,820)    (62,980,856)
Principal repayment on mortgage-backed securities and CMOs                             8,312,243       7,045,290       3,958,938
Proceeds from sales of foreclosed real estate, repossessed and other assets              386,889         890,790         911,788
Loan originations, net of loans in process                                           (68,176,626)    (95,412,559)    (69,691,579)
Principal reduction on loans                                                          64,430,540      64,299,586      52,933,224
Redemption (purchase) of FHLB stock                                                    1,715,600      (2,847,600)        (32,600)
Additions to premises and equipment                                                   (1,232,423)       (501,148)       (191,817)
                                                                                    ---------------------------------------------
    NET CASH PROVIDED (USED) BY INVESTING ACTIVITIES                                  30,120,989     (74,822,471)    (13,595,060)

</TABLE>

                                       15

<PAGE>
FIRST SHENANGO BANCORP, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)
<TABLE>
<CAPTION>
                                                                                      Year Ended December 31,
FINANCING ACTIVITIES                                                          1997             1996             1995
                                                                       ---------------------------------------------------
<S>                                                                       <C>             <C>              <C>        
Net increase (decrease) in money market and NOW deposits                     3,899,718        8,827,941       (2,403,749)
Net decrease in savings deposits                                            (3,646,473)      (4,000,538)      (8,705,485)
Net increase in certificates of deposit                                      7,368,056        8,372,921       15,547,263
Proceeds from FHLB borrowings                                               61,930,110      102,998,000       26,216,600
Repayment of FHLB borrowings                                              (100,242,384)     (43,420,265)     (14,500,000)
Net (decrease) increase in other borrowings                                   (418,339)         211,822          (60,388)
Net increase (decrease) in advance payments by borrowers                       275,893          421,800         (216,813)
Net (decrease) increase in other liabilities for unsettled 
  investment security purchases                                             (4,996,627)       4,996,627  
Net proceeds from exercise of stock options                                    378,130           53,470           30,000
Payment of cash dividend on common stock                                    (1,080,151)        (972,278)        (780,933)
Purchase of treasury stock                                                    (722,433)      (5,937,531)        (419,024)
                                                                       ---------------------------------------------------
  NET CASH (USED) PROVIDED BY FINANCING ACTIVITIES                         (37,254,500)      71,551,969       14,707,471
  NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS                      (1,085,726)         903,923        5,804,554
Cash and cash equivalents at beginning of year                              16,734,483       15,830,560       10,026,006
                                                                       ---------------------------------------------------
CASH AND CASH EQUIVALENTS AT END OF YEAR                                  $ 15,648,757    $  16,734,483    $  15,830,560
                                                                       ===================================================

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
Cash paid during the year for:
  Interest                                                               $  17,078,799    $  14,764,451    $  12,597,478
  Income taxes                                                           $   2,414,269    $   1,892,830    $   1,893,707
Non-cash investing activities:
  Transfer from investment securities held to maturity to available
    for sale                                                                                               $  36,490,179
  Transfer from loans to REO                                             $     459,338    $     317,685    $   2,084,215
  Transfer from loans to other repossessed assets                        $     649,396    $     978,062    $     611,705
Non-cash financing activities:
  Dividends declared but not paid                                        $     302,082    $     239,225    $     223,151
</TABLE>


See notes to consolidated financial statements.

                                       16

<PAGE>



FIRST SHENANGO BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 1997, 1996 and 1995

NOTE 1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Principles of Consolidation

The  consolidated  financial  statements  include the accounts of First Shenango
Bancorp,  Inc., its wholly-owned  subsidiary,  First Federal Savings Bank of New
Castle (the "Savings  Bank"),  and the Savings Bank's  wholly-owned  subsidiary,
Tri- State  Service  Corporation.  All  significant  intercompany  balances  and
transactions have been eliminated in consolidation.

Business

The Savings Bank's primary  business  activities are to attract savings deposits
from the general public and to invest such deposits, together with other sources
of funds in first  mortgage  residential,  commercial  and other real estate and
consumer loans, mortgage-backed and investment securities. The Savings Bank is a
federally   chartered   stock   savings  bank   headquartered   in  New  Castle,
Pennsylvania,  with 109 employees and three  additional  branch offices  located
within and  throughout  the  Lawrence  County  community.  The Savings Bank is a
community oriented full service retail savings institution  offering traditional
mortgage  lending,  along  with loan  origination  activities  in  multi-family,
commercial real estate, consumer and commercial business loan products primarily
in its local market area.  The Savings  Bank has roots in this  community  going
back to 1887.  There has been slow  economic  growth within  Lawrence  County in
recent  years,  and the Savings  Bank has resorted to  developing  correspondent
relationships  in surrounding  counties to develop  additional  markets for loan
growth. The Savings Bank maintains over 80% of its lending activities within 100
miles of its New Castle headquarters.  The Savings Bank's deposits are primarily
from within the Lawrence County community.

Use of Estimates

The presentation of financial  statements in conformity with generally  accepted
accounting principles requires management to make estimates and assumptions that
affect the amounts reported in the financial  statements and accompanying notes.
Actual  results  could  differ from these  estimates.  Most  significantly,  the
Company uses estimates in determining the allowance for loan losses.

Cash and Cash Equivalents

The Company considers all highly liquid investments such as cash and amounts due
from  depository   institutions  and  interest-bearing   deposits  in  financial
institutions which have an original maturity of three months or less as cash and
cash equivalents.

Investment Securities

Securities to be held for indefinite periods of time and not intended to be held
to maturity are  classified  as "available  for sale."  Assets  included in this
category  are  those  assets  that  management  intends  to use as  part  of its
asset/liability  management strategy and that may be sold in response to changes
in  interest  rates,  resultant  prepayment  risk  and  other  related  factors.
Securities  available for sale are recorded at their  estimated  fair value with
unrealized  gains and  losses,  net of  deferred  taxes,  reported as a separate
component of  shareholders'  equity.  Gains and losses on the sale of securities
are  determined  on the  specific  identification  method.  If a security  has a
decline in fair value that is other than temporary, the security will be written
down to its fair value by  recording a loss in the  consolidated  statements  of
income.

Securities  that  management  has the  positive  intent and the  Company has the
ability  at the time of  purchase  or  origination  to hold until  maturity  are
classified  as "held to  maturity."  Securities  in this category are carried at
amortized cost adjusted for accretion of discounts and  amortization of premiums
using the level yield method over the  estimated  life of the  securities.  If a
security has a decline in fair value below its amortized cost that is other than
temporary,  the  security  will be written  down to its new basis by recording a
loss in the consolidated statements of income.

                                       17

<PAGE>



FIRST SHENANGO BANCORP INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

NOTE 1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

Loans Receivable

Discounts on first  mortgage loans are amortized to income using the level yield
method  over  the  remaining  period  to  contractual  maturity,   adjusted  for
anticipated prepayments.  Discounts on other loans are recognized over the lives
of the loans using the level yield method.

The allowance for loan losses is increased by charges to income and decreased by
net  charge-offs.  Management's  periodic  evaluation  of  the  adequacy  of the
allowance  is based on the  Company's  past  loan  loss  experience,  known  and
inherent  risks  in the  portfolio,  adverse  situations  that  may  affect  the
borrower's  ability to repay, the estimated value of any underlying  collateral,
and current economic conditions.

Uncollectible  interest on loans that are contractually past due is charged off.
An allowance is established  based on management's  periodic  evaluation or when
the loan is ninety days delinquent.  The allowance is established by a charge to
interest  income  equal  to all  interest  previously  accrued,  and  income  is
subsequently  recognized  only to the extent  that cash  payments  are  received
until, in  management's  judgment,  the impairment in the borrower's  ability to
make periodic  interest and principal  payments has been removed,  in which case
the loan is returned to accrual status.

The Company is a party to  financial  instruments  with  off-balance  sheet risk
(commitments  to extend  credit) in the normal  course of  business  to meet the
financing needs of its customers. Commitments to extend credit are agreements to
lend to a customer as long as there is no violation of any condition established
in the commitment.  Commitments  generally have fixed  expiration dates or other
termination clauses and may require payment of a fee by the customer. Since some
commitments  are  expected  to  expire  without  being  drawn  upon,  the  total
commitment amount does not necessarily  represent future cash requirements.  The
Company  evaluates each customer's  credit  worthiness on a case-by-case  basis,
using the same credit policies in making commitments and conditional obligations
as it does for on-balance sheet instruments.  The amount of collateral obtained,
if deemed  necessary  by the Company  upon  extension  of credit,  is based upon
management's credit evaluation of the counter-party.

Real Estate Owned and Other Repossessed Assets

Real estate owned,  consisting of real estate acquired by foreclosure or deed in
lieu of  foreclosure,  is recorded at the lower of cost or fair value at date of
acquisition  less  estimated  selling cost.  Fair value is defined as the amount
reasonably  expected to be received in a current sale  between a willing  seller
(the  Savings  Bank)  and a willing  buyer.  Costs  incurred  in  developing  or
preparing properties for sale are capitalized.  Income and expenses of operating
and holding properties are recorded in operations as incurred.  Gains and losses
from sales of such properties are recognized as incurred.

Premises and Equipment

Premises and equipment are recorded at cost.  Depreciation is computed using the
straight-line  method over the expected useful lives of the assets.  The cost of
maintenance  and  repairs  is  expensed  as it is  incurred,  and  renewals  and
betterments are capitalized. When equipment is retired, its cost and the related
accumulated depreciation are generally eliminated from the respective accounts.

Income Taxes

The Company,  Savings Bank and its subsidiary file a consolidated federal income
tax return.  Each company pays its  proportionate  share of taxes in  accordance
with a tax sharing agreement.  Deferred tax assets and liabilities are reflected
at  currently  enacted  income tax rates  applicable  to the period in which the
deferred tax asset or liability is expected to be realized or settled.  Separate
state  income tax returns are filed by each  entity.  Deferred  income taxes are
provided by the liability method.


                                       18

<PAGE>

FIRST SHENANGO BANCORP INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

NOTE 1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

Deposit Accounts

Interest on deposit accounts is computed monthly and paid or credited to deposit
accounts  each calendar  quarter,  except for certain  certificate  and checking
accounts which are accrued  monthly and paid either  monthly,  semi-annually  or
annually.

Earnings Per Share

During February 1997, the Financial Accounting Standards Board adopted Statement
No. 128, "Earnings per Share," ("FAS 128") which is effective for periods ending
after December 15, 1997. FAS 128 supersedes  Accounting Principles Board Opinion
15 and supersedes or amends  various other  accounting  pronouncements.  FAS 128
simplifies the standards for computing earnings per share ("EPS") and makes them
comparable to international  standards.  It replaces the presentation of primary
EPS with a  presentation  of basic EPS. It also  requires dual  presentation  of
basic and diluted EPS on the face of the income  statement for all entities with
complex capital  structures and requires a  reconciliation  of the numerator and
denominator of the basic EPS computation to the numerator and denominator of the
diluted EPS computation.  Early adoption of FAS 128 was not permitted,  however,
restatement of all prior period EPS data presented was required upon adoption as
of December 31, 1997. See Note 9.

Treasury Stock

The purchase of the Company's  common stock is recorded at cost. In the event of
subsequent  reissue,  the treasury  stock account is reduced by the cost of such
stock on the average cost basis, with any excess proceeds credited to additional
paid-in capital. Treasury stock is available for general corporate purposes.

Stock Options

In  October,   1995,  the  FASB  issued  FAS  123  "Accounting  for  Stock-Based
Compensation"  which is effective for fiscal years  beginning after December 15,
1995. FAS 123 provides  companies with a choice either to expense the fair value
of employee  stock  options over the vesting  period or to continue the previous
practice  of  measuring  compensation  cost under  Accounting  Principles  Board
Opinion 25 but  disclose  the pro forma  effects on net income and  earnings per
share had the fair value  method been used for options  granted in fiscal  years
beginning after December 15, 1994. The Company has elected to use the disclosure
only option and record no financial statement expense from the granting of stock
options at fair market value. See Note 10.

Recent Accounting Pronouncements

In June 1996, the FASB issued  Statement No. 125,  "Accounting for Transfers and
Servicing of  Financial  Assets and  Extinguishments  of  Liabilities."  FAS 125
provides new accounting and reporting  standards for sales,  securitizations and
servicing  of  receivables  and other  financial  assets,  for  certain  secured
borrowing and collateral  transactions,  and for extinguishments of liabilities.
FAS 125 as amended by FASB  Statement  No. 127,  "Deferral of Effective  Date of
Certain  Provisions  of FAS 125" is  generally  to be  applied  to  transactions
occurring after December 31, 1996, with certain  provisions  having been delayed
until 1998. FAS 125 did not materially impact the company's  financial  position
or results of operations as a result of adoption.

In February  1997, the FASB issued FAS 129,  "Disclosure  of  Information  about
Capital  Structure,"  which  consolidates  existing guidance relating to capital
structure.  This  standard is  effective  for  reporting  periods  ending  after
December  15,  1997.  Adoption  of this  standard  did not change  the  previous
presentation regarding capital structure.

                                       19

<PAGE>


FIRST SHENANGO BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

NOTE 1.  SUMMARY OF SIGNIFICANT ACCOUNT POLICIES (Continued)

In June 1997, the FASB issued FAS 130, "Reporting  Comprehensive  Income," which
establishes  standards for the reporting and display of comprehensive income and
its  components  in a full set of  general  purpose  financial  statements.  The
standard is effective for years  beginning  after December 15, 1997, and will be
adopted by the Company as of January 1, 1998.  Adoption of this  standard is not
expected to significantly impact the presentation of the financial statements.

In June 1997,  the FASB also issued FAS 131,  "Disclosures  About Segments of an
Enterprise and Related  Information,"  which  supersedes FAS 14. Under FAS 131's
"management  approach,"  public  companies will report financial and descriptive
information about their operating segments.  FAS 131 is also effective for years
beginning after December 15, 1997, however, because the Company operates in only
one line of business,  adoption of FAS 131 will have no impact on the  Company's
financial statement presentation.

Reclassification

Certain items  previously  reported have been  reclassified  to conform with the
current year's reporting format.  These  reclassifications  had no impact on net
income.


                                       20

<PAGE>


FIRST SHENANGO BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

NOTE 2.  INVESTMENT SECURITIES



A summary of investment securities available for sale is as follows:

<TABLE>
<CAPTION>
                                                                            December 31, 1997
                                                --------------------------------------------------------------------------
                                                                              Gross            Gross
                                                         Amortized         Unrealized        Unrealized            Fair
                                                           Cost               Gains            Losses              Value
                                                --------------------------------------------------------------------------
<S>                                                    <C>                <C>                <C>               <C>        
U.S. Government and agency securities                  $   999,556        $    9,352                           $ 1,008,908
Collateralized mortgage obligations                     41,411,384           546,681          (56,326)          41,901,739
Municipal obligations                                   29,630,028         1,517,487                            31,147,515
Other debt securities                                      250,000             8,125                               258,125
Mortgage-backed securities                               7,501,455           278,133                             7,779,588
FHLB stock                                               2,574,200                                               2,574,200
Other marketable equity securities                       9,901,245            93,689           (6,261)           9,988,673
                                                --------------------------------------------------------------------------
                                                       $92,267,868        $2,453,467         $(62,587)         $94,658,748
                                                ==========================================================================
</TABLE>

<TABLE>
<CAPTION>

                                                                              December 31, 1996
                                                --------------------------------------------------------------------------
                                                                            Gross             Gross
                                                       Amortized         Unrealized        Unrealized            Fair
                                                         Cost               Gains            Losses              Value
                                                --------------------------------------------------------------------------
<S>                                                   <C>                 <C>               <C>               <C>         
U.S. Government and agency securities                 $  9,598,446        $   28,642        $ (14,299)        $  9,612,800
Collateralized mortgage obligations                     45,760,876           252,108         (147,103)          45,865,881
Municipal obligations                                   26,909,987           461,373          (87,457)          27,283,903
Other debt securities                                      250,000            11,563                               261,563
Mortgage-backed securities                              28,069,974           280,154         (565,358)          27,784,770
FHLB stock                                               4,289,800                                               4,289,800
Other marketable equity securities                      10,120,936            95,000          (25,891)          10,190,045
                                                --------------------------------------------------------------------------
                                                      $125,000,019        $1,128,840        $(840,097)        $125,288,762
                                                ==========================================================================
</TABLE>



                                       21

<PAGE>


FIRST SHENANGO BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

NOTE 2.  INVESTMENT SECURITIES (Continued)

The  investment  portfolio  includes  fixed  and  floating  rate  collateralized
mortgage  obligations  ("CMOs").  The interest  rates on the floating  rate CMOs
reset monthly in accordance  with changes in the London  Interbank  Offered Rate
("LIBOR"),  and were purchased in conjunction  with the Company's  interest rate
risk  management  strategy.  An increase in market  interest  rates may have the
effect of reducing  principal  prepayments,  thus  extending  the lives of these
securities.  Conversely,  a  decline  in  market  interest  rates  may  increase
principal  prepayments,  shortening the  securities'  average lives.  This would
increase the overall yield on these CMOs, since they were generally purchased at
discounts.

The amortized cost and fair value of investment securities at December 31, 1997,
by contractual maturity, are shown in the following table. Actual maturities may
differ from contractual  maturities because borrowers may have the right to call
or prepay obligations with or without call or prepayment penalties. For purposes
of the maturity table, mortgage-backed securities and CMOs, which are not due at
a single maturity date, have been allocated over maturity groupings based on the
weighted-average   contractual   maturities   of  underlying   collateral.   The
mortgage-backed   securities   and   CMOs  may   mature   earlier   than   their
weighted-average contractual maturities because of principal prepayments.

<TABLE>
<CAPTION>
                                                           Amortized
Debt and mortgage related securities:                        Cost              Fair Value
                                                     --------------------------------------
<S>                                                        <C>                 <C>        
  Due after one year through five years                    $   269,834         $   278,607
  Due after five years through ten years                     2,568,723           2,634,204
  Due after 10 through 20 years                             17,669,723          18,562,072
  Due after 20 years                                        59,284,143          60,620,992
                                                     --------------------------------------
  Total                                                     79,792,423          82,095,875
Marketable equity securities and FHLB stock                 12,475,445          12,562,873
                                                     --------------------------------------
  Total investment securities                              $92,267,868         $94,658,748
                                                     ======================================
</TABLE>

The Savings Bank is a member of the FHLB System.  As a member,  the Savings Bank
maintains an investment in the capital stock of the FHLB of Pittsburgh, at cost,
in an amount not less than 1% of its qualifying assets as defined by the FHLB or
1/20th of its outstanding borrowings, if any, whichever is greater.

During the year ended  December 31, 1997,  debt  securities  with fair values of
$16,510,649  were sold  resulting  in gross  gains and  losses  of  $59,946  and
$77,202, respectively. During the year ending December 31, 1996, debt and equity
securities  with fair values of  $29,679,214  were sold resulting in gross gains
and losses of $246,513 and $59,325, respectively.

Investment  securities,  with amortized cost and fair values,  respectively,  of
$9,385,698  and  $9,658,749  at  December  31,  1997,  and  of  $18,875,096  and
$18,490,771  at December  31, 1996 were  pledged as  collateral  for public unit
deposits and other third party collateral agreements.

                                       22

<PAGE>


FIRST SHENANGO BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

NOTE 3.  LOANS

                                              December 31,
                                           1997           1996
                                       ---------------------------
First mortgage residential:
  One-to-four family residential       $172,746,874   $158,817,080
  Construction                              746,288      1,287,007
                                       ---------------------------
                                        173,493,162    160,104,087
Commercial and other real estate         22,230,915     24,753,320
Commercial business                      19,515,048     20,944,114
Commercial land and land development      7,349,649      3,488,337
Automobile                               18,133,970     32,239,765
Home equity                              14,947,568     15,327,772
Other consumer                            3,622,586      3,796,998
                                       ---------------------------
Gross loans held for investment         259,292,898    260,654,393
Less:
  Loans in process                        2,662,374      5,114,248
  Unearned discounts                         82,539        100,115
  Net deferred fees                         731,335        261,344
  Allowance for losses                    3,235,039      2,867,270
                                       ---------------------------
Net loans held for investment           252,581,611    252,311,416
Education loans held for sale             3,424,327      3,458,286
                                       ---------------------------
                                       $256,005,938   $255,769,702
                                       ===========================

Activity in the allowance for loan losses is summarized as follows for the years
ended December 31:

<TABLE>
<CAPTION>
                                                                 1997           1996          1995
                                                             -----------------------------------------
<S>                                                          <C>            <C>            <C>        
Balance at beginning of year                                 $ 2,867,270    $ 2,471,658    $ 2,699,632
Provision charged to income - mortgage                           120,000                           256
Provision charged to income - commercial                         246,284        300,000        585,000
Provision charged to income - consumer                           406,296        598,479        332,608
Charge-offs - commercial                                         (36,011)       (60,000)      (856,634)
Charge-offs - consumer                                          (411,287)      (486,642)      (326,687)
Recoveries - consumer                                             42,487         43,775         37,483
                                                             -----------------------------------------
Balance at end of year                                       $ 3,235,039    $ 2,867,270    $ 2,471,658
                                                             =========================================
The allowance for loan losses at December 31 consisted of:
Mortgage                                                     $   452,000    $   332,000    $   332,000
Commercial                                                     1,304,073      1,093,800        853,800
Consumer                                                       1,478,966      1,441,470      1,285,858
                                                             -----------------------------------------
                                                             $ 3,235,039    $ 2,867,270    $ 2,471,658
                                                             =========================================
</TABLE>


                                       23

<PAGE>


FIRST SHENANGO BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

NOTE 3.  LOANS (Continued)

The  estimated  fair value of education  loans held for sale  approximates  book
value. Gains on sales of education loans were $33,595,  $34,714,  and $33,853 in
1997, 1996 and 1995, respectively.

Loans  serviced  for others  totalled  $1,567,619,  $1,101,591  and  $699,379 at
December 31, 1997,  1996 and 1995,  respectively,  which generated fee income of
$1,471,  $867 and  $1,488,  respectively.  Loans  serviced  by  others  totalled
$11,314,458,  and $12,518,218 at December 31, 1997, and 1996, respectively.  The
Company's loan portfolio is geographically diversified, being in 21 states as of
December 31, 1997.

The Company held two loans with a combined  balance of $2.77 million at December
31,  1997,  and one loan with a balance of $1.76  million at December  31, 1996,
which were  considered  impaired.  Because the market  values of the  collateral
securing  these loans  exceed the loans'  recorded  balances,  no specific  loss
reserves  are  deemed  necessary;  however,  the  loans  have been  included  in
management's  assessment of the adequacy of general  valuation  allowances.  The
loan which was considered  impaired at both year-end dates,  has not been placed
on non-accrual  status,  nor does management  expect it to be in the foreseeable
future.  The loan which was only  considered  impaired at December 31, 1997, was
placed on  non-accrual  status  during the fourth  quarter of 1997.  The average
recorded  investment in impaired  loans during the years ended December 31, 1997
and 1996, was approximately $1.98 million and $1.78 million, respectively, while
$137,000 and $141,000 was recorded in interest  income on impaired  loans during
those years.

Loans  which  the  Company  considers  non-performing  due to  being  placed  on
non-accrual  status as a result of being in arrears  three months or more are as
follows:

<TABLE>
<CAPTION>

Year              Number of loans            Balance             Percent of loans held for investment
- -----------------------------------------------------------------------------------------------------
<S>                     <C>                 <C>                                  <C>  
1997                    123                 $2,774,357                           1.10%
1996                    92                  $1,013,103                           0.40%

</TABLE>


The foregone interest on  non-performing  loans for the years ended December 31,
1997, 1996, and 1995 was $148,651, $41,709 and $34,933,  respectively.  Interest
received  in cash of  $171,935,  $69,879,  and $45,535 on  non-accrual  loans is
included in income in 1997, 1996, and 1995, respectively.

At December 31, 1997 and 1996,  respectively,  the Company was  committed  under
various  agreements to originate first mortgage  residential loans of $1,467,390
and  $1,455,100,  commercial  and other  real  estate  loans of  $5,335,693  and
$1,974,326,  and consumer loans of $42,230 and $1,045,229 and had $3,055,868 and
$4,791,600 in unused  commercial  lines of credit,  $2,145,495 and $2,115,569 in
commercial  letters of credit  issued,  $6,517,403 and $6,163,578 in unused home
equity lines of credit,  $2,011,914 and $2,021,514 in unused personal  unsecured
lines of credit and  $590,047 and  $486,369 in unused  credit card lines.  There
were no  commitments  to lend  additional  funds to debtors whose loans with the
Company were non-performing as of December 31, 1997 or 1996.

NOTE 4.  REAL ESTATE OWNED AND OTHER REPOSSESSED ASSETS

REO and other repossessed assets are summarized as follows:
<TABLE>
<CAPTION>

                                                                December 31,
                                                            1997            1996
                                                         --------------------------
<S>                                                      <C>            <C>        
Acquired in foreclosure or deed in lieu of foreclosure   $ 1,094,477    $   705,881
Other repossessed assets                                      21,856         30,971
Allowance for REO and other repossessed asset losses          (5,000)
                                                         --------------------------
                                                         $ 1,111,333    $   736,852
                                                         ==========================
</TABLE>



                                       24

<PAGE>


FIRST SHENANGO BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

NOTE 4. REAL ESTATE OWNED AND OTHER REPOSSESSED ASSETS (Continued)

The  following  is an analysis of the  allowance  for REO and other  repossessed
asset losses:


                                       Year Ended December 31,
                                  1997         1996        1995
                               -----------------------------------
Balance at beginning of year   $       0    $       0    $       0
Provisions charged to income      11,782      133,551       12,492
Charge-offs                      (44,591)    (168,516)     (84,044)
Recoveries                        37,809       34,965       71,552
                               -----------------------------------
Balance at end of year         $   5,000    $       0    $       0
                               ===================================

NOTE 5.  PREMISES AND EQUIPMENT

Premises and equipment are as follows:

                                      December 31,
                                    1997        1996
                                -----------------------
Land and land improvements      $  597,553   $  578,998
Buildings                        6,052,638    5,001,669
Leasehold improvements              61,997       21,780
Furniture and equipment          2,402,204    1,934,407
Construction in progress            24,708      388,107
                                -----------------------
                                 9,139,100    7,924,961
Less accumulated depreciation    4,008,074    3,624,434
                                -----------------------
                                $5,131,026   $4,300,527
                                =======================

The Company is committed under a number of  non-cancelable  operating leases for
facilities and equipment with initial or remaining  terms in excess of one year.
The Neshannock  Township,  Shenango  Township,  and Union Township  branches are
constructed on leased land.

<TABLE>
<CAPTION>

Branch                  Annual Rental       Expiration Date      Renewal Options
- ------------------------------------------------------------------------------------------
<S>                        <C>                 <C>                  <C>                
Neshannock Township        $2,500              10/31/22             None
Shenango Township          23,000              07/31/99             Seven, 5-year options
Union Township             19,980              08/31/07             Six, 5-year options

</TABLE>

The future  minimum rental  payments  required  under  non-cancelable  operating
leases with initial or remaining  terms in excess of one year as of December 31,
1997 are as  follows:  1998 - $45,480,  1999 - $35,897,  2000 - $22,480,  2001 -
$22,480,  2002 - $22,480 and subsequent  years - $132,833.  Total rental expense
for all  operating  leases  for 1997,  1996 and 1995 was  $55,985,  $53,928  and
$56,058, respectively.


                                       25

<PAGE>


FIRST SHENANGO BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

NOTE 6.  DEPOSITS

Deposit account balances are as follows:

<TABLE>
<CAPTION>
                                                                                 December 31,
                                                                     1997                             1996
                                                           ----------------------------------------------------------------
                                                 Stated
                                                  Rate              Amount             %             Amount             %
                                             -----------------------------------------------------------------------------
<S>                                           <S>               <C>                 <C>          <C>                <C> 
Non-interest-bearing demand deposits:                           $  4,971,054          1.81       $  4,647,926         1.74
Interest-bearing deposits:
  NOW deposits                                                    26,916,213          9.78         25,750,252         9.62
  Money market deposits                                           20,745,913          7.54         18,335,286         6.85
  Savings deposits                                                55,919,113         20.32         59,558,081        22.25
  Club deposits                                                      232,023          0.08            239,567         0.09
  Certificates                                 0.00-4.00%            687,315          0.25          1,220,331         0.46
                                               4.01-6.00%         79,588,749         28.92        103,833,034        38.80
                                               6.01-8.00%         69,252,911         25.16         35,198,534        13.15
                                              8.01-10.00%         16,808,803          6.11         18,717,823         6.99
                                                           ----------------------------------------------------------------
                                                                 275,122,094         99.97        267,500,834        99.95
Accrued interest on certificates                                      98,937          0.03            118,342         0.05
                                                           ----------------------------------------------------------------
                                                                $275,221,031        100.00       $267,619,176       100.00
                                                           ================================================================
</TABLE>

A summary of certificates by maturity is as follows:

                                             December 31,
                                         1997           1996
                                     ---------------------------- 
0 - 1 Year                           $ 80,205,766   $ 76,154,716
1 - 2 Years                            58,787,175     38,272,971
2 - 3 Years                             6,030,558     23,900,635
3 - 4 Years                             7,833,043      4,833,236
4 - 5 Years                             3,780,941      7,228,342
Thereafter                              9,700,295      8,579,822
                                     ---------------------------- 
                                      166,337,778    158,969,722
Accrued interest                           98,937        118,342
                                     ---------------------------- 
                                     $166,436,715   $159,088,064
                                     ============================

The  aggregate  of all  deposits  over  $100,000  amounted  to  $28,780,114  and
$31,854,274 at December 31, 1997 and 1996, respectively.

Interest on deposits is summarized as follows:

                                           Year Ended December 31,
                                     1997            1996           1995
                                --------------------------------------------
Money market and NOW deposits   $  1,346,537    $  1,051,885    $    860,111
Savings and club deposits          1,558,815       1,655,368       1,763,451
Certificates of deposit            9,709,911       9,134,262       9,042,574
Interest forfeitures                 (33,396)        (26,106)        (22,837)
                                --------------------------------------------
                                $ 12,581,867    $ 11,815,409    $ 11,643,299
                                ============================================

                                       26

<PAGE>


FIRST SHENANGO BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

NOTE 7.  ADVANCES FROM FEDERAL HOME LOAN BANK AND OTHER BORROWINGS

Advances from the FHLB at December 31 consisted of the following:

<TABLE>
<CAPTION>
                                                   1997                                     1996
                                        ----------------------------------------------------------------------
                                                            Interest                                Interest
                                          Balance             Rate               Balance              Rate
                                        ----------------------------------------------------------------------
<S>                                        <C>             <C>                   <C>               <C>    
Due within one year                        $26,000,000     5.39%-5.63%           $69,530,000       5.34%-6.76%

Due within two years                        21,143,000     5.50%-6.13%             5,000,000          5.39%
Due within three years                                                            11,143,000       5.50%-6.13%
Due after five years                           339,061     5.97%-6.94%               121,335           6.94%
                                        --------------                         --------------
Total                                      $47,482,061                           $85,794,335
                                        ==============                         ==============
Weighted average interest rate at 
   end of period                                                 5.67%                                   6.06%
                                                          ===========                              ==========
</TABLE>



The Savings Bank has a line of credit and a repurchase  agreement with the FHLB.
The total amount of credit  available to the Savings Bank through these products
was   approximately   $18,297,000   and   $50,000,000   at  December  31,  1997,
respectively, and the outstanding balances were $0 and $21,000,000. The balances
are due on demand and the interest rates may change daily.  Borrowings  from the
FHLB are secured by the Savings  Bank's  stock in the FHLB and other  qualifying
assets.  The  Savings  Bank's  maximum  borrowing  capacity  from  the  FHLB was
approximately $172,567,000 at December 31, 1997.

Other  borrowings at December 31, 1997 and 1996 consist of $242,537 and $660,876
in  uninsured  investment  agreements  between  the  Savings  Bank  and  certain
commercial customers.  The interest rate on these agreements resets weekly based
on changes in the federal funds rate less a negotiated margin. Securities with a
market value of  approximately  $1,365,000 and $987,000 at December 31, 1997 and
1996, respectively, were pledged as collateral for these borrowings.

NOTE 8.  INCOME TAXES

The provision (benefit) for income taxes consists of the following:

                     Year Ended December 31,
                1997           1996           1995
             -----------------------------------------
Federal:
  Current    $ 1,986,850    $ 1,530,150    $ 1,620,250
  Deferred      (232,000)      (150,000)       (18,000)
             -----------------------------------------
               1,754,850      1,380,150      1,602,250
State:
  Current        438,825        285,225        304,175
             -----------------------------------------
             $ 2,193,675    $ 1,665,375    $ 1,906,425
             =========================================

Income tax expense (benefit) of the Company differs from the amounts computed by
applying  the  statutory  U.S.  federal  income tax rate of 34 percent to income
before income taxes because of the following:

                                                    Percent of Pretax Income
                                                    Year Ended December 31,
                                                   1997      1996      1995
                                                  -----------------------------
Federal statutory rate                             34.00%    34.00%    34.00%
Tax free income                                    (6.99%)   (5.47%)   (4.36%)
State income tax expense, net of federal income 
  tax                                               4.27%     4.03%     4.03%
Qualified dividend received exclusion              (0.52%)   (0.68%)   (0.19%)
Other items, net                                    1.60%     3.74%     4.76%
                                                  -----------------------------
                                                   32.36%    35.62%    38.24%
                                                  =============================

                                       27

<PAGE>

FIRST SHENANGO BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

NOTE: 8. INCOME TAXES (Continued)

Included  in other  liabilities  at  December  31,  1997 and in other  assets at
December 31, 1996,  are a net deferred tax  liability  and asset of $242,000 and
$241,000,  respectively.  The tax  effects  of the  temporary  differences  that
comprise the net deferred tax asset and liability are as follows:

<TABLE>
<CAPTION>
                                                              1997          1996
                                                          --------------------------
<S>                                                       <C>            <C>        
Deferred tax assets:
  Allowance for losses on loans                           $   899,000    $   800,000
  Other                                                       128,000         82,000
                                                          --------------------------
    Total deferred tax assets                               1,027,000        882,000
Deferred tax liabilities:
  Net unrealized gain on investments available for sale       813,000         98,000
  Deferred loan income                                        181,000        251,000
  Depreciation expense                                         95,000        112,000
  Other                                                       180,000        180,000
                                                          --------------------------
    Total deferred tax liabilities                          1,269,000        641,000
                                                          --------------------------
Net deferred tax (liability) asset                        ($  242,000)   $   241,000
                                                          ==========================
</TABLE>

Retained earnings at December 31, 1997, include financial statement tax bad debt
reserves of $8,263,000.  The Small Business Job Protection Act of 1996 passed on
August 20, 1996  eliminated  the special bad debt deduction  previously  granted
solely to thrifts.  This results in the  recapture  of past taxes for  permanent
deductions  arising from the  "applicable  excess  reserve,"  which is the total
amount of the Savings  Bank's  reserve over its base year reserve as of December
31,  1987.  Because the Savings  Bank had no  "applicable  excess  reserve,"  no
recapture tax exists.

The Savings Bank is subject to the  Pennsylvania  Mutual Thrift  Institution Tax
which is currently  calculated at 11.50% of earnings based on generally accepted
accounting principles with certain adjustments.

NOTE 9. EARNINGS PER SHARE

Earnings per share for the years ended December 31, 1997,  1996, and 1995,  were
calculated as follows:

<TABLE>
<CAPTION>
                                                              December 31,
                                                  1997            1996           1995
                                               -----------------------------------------
<S>                                            <C>            <C>            <C>        
Net Income                                     $ 4,585,690    $ 3,009,997    $ 3,079,186
                                               =========================================
Weighted average common shares issued            2,343,098      2,343,098      2,343,098
Average unallocated ESOP shares                    (66,339)       (74,863)       (87,177)
Average unvested and forfeited MSBP shares         (14,742)       (31,940)       (50,066)
Weighted average treasury shares                  (276,789)       (78,614)       (25,223)
                                               -----------------------------------------
Weighted common shares outstanding - basic       1,985,228      2,157,681      2,180,632
                                               =========================================
Basic earnings per share                       $      2.31    $      1.40    $      1.41
                                               =========================================
Weighted common shares outstanding - basic       1,985,228      2,157,681      2,180,632
Average unvested MSBP shares                         4,375         21,469         37,076
Net effect of dilutive stock options                60,110         62,084         55,208
                                               -----------------------------------------
Weighted common shares outstanding - diluted     2,049,713      2,241,234      2,272,916
                                               =========================================
Diluted earnings per share                     $      2.24    $      1.34    $      1.35
                                               =========================================
</TABLE>

                                       28

<PAGE>


FIRST SHENANGO BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

NOTE 10.  STOCK BENEFIT PLANS

Stock Option Plan:

Pursuant to the  Company's  stock option and  incentive  plan  ("Option  Plan"),
options  for up to  224,825  shares of the  Company's  stock may be  granted  to
directors  and officers of the Savings  Bank.  Options  granted under the Option
Plan may be either incentive or non-incentive stock options. All options have 10
year terms, and vest and become exercisable 25% per year.

For options  granted  beginning in 1995,  pro forma  information  regarding  net
income and earnings per share is required by FAS 123, and has been determined as
if the Company had  accounted  for its stock options under the fair value method
of that Statement. The fair value for these options was estimated at the date of
the grant  using the  Black-Scholes  option  pricing  model  with the  following
assumptions:  risk-free  interest  rate of 6.42%,  dividend  yield of  2.31%,  a
volatility  factor of the expected market price of the Company's common stock of
 .152, and an expected life of the options of 7.20 years.

The Black-Scholes option valuation model was developed for use in estimating the
fair value of traded  options which have no vesting  restrictions  and are fully
transferable.  In addition,  option valuation models require the input of highly
subjective  assumptions  including the expected stock price volatility.  Because
the Company's stock options have  characteristics  significantly  different from
those of traded options, and because changes in the subjective input assumptions
can materially  affect the fair value  estimate,  in management's  opinion,  the
existing models do not necessarily provide a reliable single measure of the fair
value of its stock options.

For purposes of pro forma  disclosures,  the estimated fair value of the options
is amortized to expense over the  options'  vesting  period.  Under FAS 123, the
Company's  net  income  for  1997  and  1996  would  have  been  $4,581,610  and
$3,009,056,  respectively.  Basic and diluted  earnings per share for 1997 would
have been $2.31 and $2.24,  respectively,  and basic and  diluted  earnings  per
share for 1996 would have been $1.39 and $1.34, respectively.

A summary of the Company's stock option activity and related information for the
years ended December 31 is as follows:

<TABLE>
<CAPTION>
                                          1997                         1996                        1995
                                   -------------------------------------------------------------------------------------
                                                Weighted                   Weighted                         Weighted
                                                 Average                    Average                         Average
                                   Options    Exercise Price     Options  Exercise Price    Options      Exercise Price
                                   -------------------------------------------------------------------------------------
<S>                                <C>         <C>               <C>       <C>              <C>           <C>      
Outstanding at beginning of year   146,887     $   10.37         150,446   $   10.00        160,472       $   10.00
Granted                                                            5,000       20.75                              
Forfeited                                                          3,212       10.00          7,026           10.00   
Exercised                           37,813         10.00           5,347       10.00          3,000           10.00
                                   -------------------------------------------------------------------------------------
Outstanding at end of year         109,074     $   10.49         146,887   $   10.37        150,446       $   10.00
                                   =====================================================================================
</TABLE>
                                                         
Options granted in 1996 have an exercise price of $20.75 and expire in 2006. All
other  options have an exercise  price of $10.00 and expire in 2003. At December
31, 1997, 104,074 options were exercisable at $10.00 per share and 1,250 options
were exercisable at $20.75 per share.

Employee Stock Ownership Plan:

The Company has an ESOP for the benefit of  employees  who meet the  eligibility
requirements which include having completed one year of service with the Savings
Bank and having  attained  age 21. The ESOP Trust  purchased  112,412  shares of
common stock in the Company's  initial public offering with proceeds from a loan
from the Company.  The Savings Bank makes cash  contributions  to the ESOP on an
annual basis sufficient to enable the ESOP to make the required loan payments to
the Company.

The note  payable  referred  to above  bears  interest  at prime  rate  plus one
percent,  adjustable  quarterly,  with interest payable  quarterly and principal
payable in equal annual  installments over ten years. The loan is secured by the
shares of the stock purchased.

                                       29

<PAGE>


FIRST SHENANGO BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

NOTE 10.  STOCK BENEFIT PLANS (Continued)

The Company accounts for its ESOP in accordance with Statement of Position 93-6.
As the debt is repaid,  shares are released  from  collateral  and  allocated to
qualified  employees  based on the  proportion of debt service paid in the year.
Accordingly,  the shares  pledged as  collateral  are reported as deferred  ESOP
shares in the  statement of  financial  position.  As shares are  released  from
collateral, the Company reports compensation expense equal to the current market
price of the shares,  and the shares become  outstanding  for earnings per share
computations.  Dividends on allocated ESOP shares are recorded as a reduction of
retained  earnings;  dividends  on  unallocated  ESOP  shares are  recorded as a
reduction of debt.

Deferred  compensation expense for the ESOP was $310,216,  $240,829 and $215,605
for the years ended December 31, 1997, 1996 and 1995, respectively.

<TABLE>
<CAPTION>

                                                                    1997           1996           1995
                                                              -----------------------------------------
<S>                                                            <C>            <C>            <C>   
Allocated shares                                                   42,099         31,853         23,157
Shares released for allocation                                     11,241         11,428         11,457
Shares distributed                                                 (1,962)        (1,182)        (2,761)
Unreleased shares                                                  55,129         66,370         77,798
                                                              -----------------------------------------
Total ESOP shares                                                 106,507        108,469        109,651
                                                              =========================================
Fair value of unreleased shares at December 31                $ 2,040,000    $ 1,493,000    $ 1,595,000
                                                              =========================================
</TABLE>

Management Stock Bonus Plans ("MSBPs"):

The Company and Savings Bank adopted MSBPs for Directors and Management. A total
of 89,930  shares  of  restricted  stock  were  awarded  on April 5,  1993,  the
conversion  date,  in the form of  restricted  stock  payable  over a four  year
vesting  period,  at 25 percent  per year,  beginning  April 5, 1994.  The MSBPs
shares  purchased in the conversion were initially  excluded from  shareholders'
equity.  The Company recognizes  compensation  expense in the amount of the fair
market  value of the  common  stock at the grant  date,  pro rata over the years
during which the shares are payable and recorded as an addition to shareholders'
equity.  Compensation  expense  attributable to the MSBPs amounted to $11,297 in
1997, $60,695 in 1996 and $85,284 in 1995. The shares are entitled to all voting
and other shareholder rights,  except that the shares, while restricted,  cannot
be sold,  pledged  or  otherwise  disposed  of, and are  required  to be held in
escrow.

If a holder  of  restricted  stock  under the MSBPs  terminates  employment  for
reasons  other than death,  disability,  retirement  or change in control in the
Company,  such employee  forfeits all rights to any  allocated  shares which are
still restricted.  If termination is caused by death, disability,  retirement or
change in control of the Company, all allocated shares become unrestricted.

The following table summarizes the MSBPs activity for the periods indicated:


                                                       1997     1996     1995
                                                    ----------------------------
Restricted shares at beginning of year                16,807   36,324   58,553
Shares vested                                         16,807   18,162   22,229
Shares forfeited                                                1,355
                                                    ----------------------------
Restricted shares at end of year                           0   16,807   36,324
                                                    ============================

Forfeited  shares have been  placed in the plan  reserve  and are  eligible  for
reallocation at the direction of the Plan Trustees.





                                       30

<PAGE>


FIRST SHENANGO BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

NOTE 11.  PENSION PLAN

The  Savings  Bank  has a  defined  benefit  pension  plan  covering  all of its
qualified  full-time  employees.   The  Savings  Bank's  funding  policy  is  to
contribute  annually the maximum  amount that can be deducted for federal income
tax  purposes.  Contributions  are  intended  to provide  not only for  benefits
attributed  to service to date but also for those  expected  to be earned in the
future.

The pension plan provides for monthly payments to each participating employee at
normal  retirement age (age 65). The annual  benefits  payable under the pension
plan are equal to 1.25% of Final Average  Compensation ("FAC") as defined in the
plan,  excluding  overtime,  commission  and  bonus pay  multiplied  by years of
service.

For the periods through December 31, 1994, the Savings Bank was the sponsor of a
single  employer  plan for the benefit of its  employees.  Effective  January 1,
1995, the Savings Bank changed administrators of this plan and pooled the assets
and liabilities of the plan with a multiemployer  plan in which the Savings Bank
participates  with a number of other financial  institutions.  This plan invests
primarily   in  fixed   income  and  equity   securities,   both   domestic  and
international.   The   qualifications   for  employees  to  participate  in  the
multiemployer  plan and the benefits which they will be entitled to receive upon
retirement  are  substantially  the same as under the single  employer plan. The
Savings Bank did not receive a reversion of any assets from the plan as a result
of this change.  The Savings  Bank  expects to benefit from this change  through
reduced future contributions,  and thus, reduced charges to earnings, due to the
overfunded status of the multiemployer  plan. Pension expense for 1997, 1996 and
1995 was $0, $0 and $48,637, respectively.

The Company  established a qualified  plan under Section  401(k) of the Internal
Revenue Code for substantially all of its employees which allows participants to
make  contributions by salary reduction equal to or less than 9% of gross annual
salary.  The  Company  matches  contributions  equal  to 50%  of the  employee's
contributions, up to 4% of compensation. The Company's contributions to the plan
in 1997, 1996 and 1995 were $28,793, $24,090 and $21,436, respectively.

During  1993,  the Company  adopted a  supplemental  executive  retirement  plan
("SERP") for the benefit of the President. The purpose of the SERP is to furnish
the President with  supplemental  post-retirement  benefits in addition to those
which will be provided  under the  Company's  pension plan and other  retirement
benefits. Benefits payable under the SERP are anticipated to equal approximately
$1,000 per month upon retirement at age 65 for a minimum of 120 months. Payments
under the SERP are being accrued for  financial  reporting  purposes  during the
period of the President's employment. The SERP is unfunded. All benefits payable
under the SERP will be paid from current assets of the Company. There are no tax
consequences  to  either  the  President  or the  Company  prior to  payment  of
benefits.  Upon payment of benefits, the Company will be entitled to recognize a
tax deductible  compensation  expense. The Company's expenses for 1997, 1996 and
1995 were $10,030, $28,997 and $32,389 offset by deferred taxes of approximately
$3,000, $10,000 and $11,000, respectively.

NOTE 12.  SHAREHOLDERS' EQUITY

The  Savings  Bank  is  subject  to  various  regulatory  capital   requirements
administered  by the federal banking  agencies.  Failure to meet minimum capital
requirements   can  initiate   certain   mandatory,   and  possibly   additional
discretionary  actions by regulators  that, if  undertaken,  could have a direct
material  effect on the  Savings  Bank's  financial  statements.  Under  capital
adequacy  guidelines and the regulatory  framework for prompt corrective action,
the Savings Bank must meet specific capital guidelines that involve quantitative
measures   of   the   Savings   Bank's   assets,   liabilities,    and   certain
off-balance-sheet items as calculated under regulatory accounting practices. The
Savings  Bank's  capital  amounts  and   classification   are  also  subject  to
qualitative  judgements by the regulators about components,  risk weightings and
other factors.

The Savings Bank may not declare or pay cash dividends if the effect would be to
reduce shareholder's equity below applicable  regulatory capital requirements or
if such declaration and payment would otherwise violate regulatory requirements.

Quantitative  measures  established  by  regulation to ensure  capital  adequacy
require the Savings  Bank to maintain  minimum  amounts and ratios (set forth in
the table below) of total and Tier I capital (as defined in the  regulations) to
risk-weighted assets (as defined). Management believes, as of December 31, 1997,
that the Savings  Bank met all  capital  adequacy  requirements  to which it was
subject.

To be categorized as well  capitalized,  the Savings Bank must maintain  minimum
ratios as set forth in the table.  As of  December  31,  1997,  the most  recent
notification from the Office of Thrift Supervision  categorized the Savings Bank
as well capitalized under the regulatory framework for prompt corrective action.
There are no  conditions  or events  since  that  notification  that  management
believes have changed the institution's category.

                                       31

<PAGE>
FIRST SHENANGO BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

NOTE 12.  SHAREHOLDERS' EQUITY (Continued)
<TABLE>
<CAPTION>
                                                        December 31, 1997 (1)                      December 31, 1996 (1)
                                                  -------------------------------------------------------------------------------  
                                                   Tier I         Tier I        Tier II      Tier I       Tier I       Tier II
                                                    Core       Risk--Based    Risk--Based     Core      Risk--Based   Risk--Based
                                                   Capital        Capital       Capital      Capital      Capital      Capital
                                                  -------------------------------------------------------------------------------  
<S>                                               <C>           <C>           <C>           <C>          <C>          <C>      
Equity capital (2)                                $  40,033     $  40,033     $  40,033     $  33,963    $  33,963    $  33,963
Non--includable portion of investment in                (26)          (26)          (26)
   subsidiary                                                                                     (24)         (24)         (24)
Unrealized gain on certain securities available      (1,577)       (1,577)       (1,577)
   for sale                                                                                      (200)        (200)        (200)
General valuation allowances (3)                                                  2,533                                   2,659
                                                  -------------------------------------------------------------------------------  
Regulatory capital                                   38,430        38,430        40,963        33,739       33,739       36,398
Minimum capital requirement                          14,752         8,091        16,182        16,015        8,508       17,016
                                                  -------------------------------------------------------------------------------  
Excess regulatory capital                         $  23,678     $  30,339     $  24,781     $  17,724    $  25,231    $  19,382
                                                  ===============================================================================
          Adjusted total assets                   $ 368,801     $ 202,272     $ 202,272     $ 400,371    $ 212,702    $ 212,702
Regulatory capital as a percentage                    10.42%        19.00%        20.25%         8.43%       15.86%       17.11%
Minimum capital requirement as a percentage            4.00%         4.00%         8.00%         4.00%        4.00%        8.00%
                                                  -------------------------------------------------------------------------------  
Excess regulatory capital as a percentage              6.42%        15.00%        12.25%         4.43%       11.86%        9.11%
                                                  ===============================================================================
Well capitalized requirement as a percentage           5.00%         6.00%        10.00%         5.00%        6.00%       10.00%
                                                  ===============================================================================
</TABLE>
(1) Dollar amounts in thousands.

(2) Represents  equity capital of the  consolidated  Savings Bank as reported to
    the OTS on Form 1313.

(3) Limited to 1.25% of risk--based assets.

NOTE 13.  FAIR VALUES OF FINANCIAL INSTRUMENTS

Statement  of  FAS  No.  107,   "Disclosures   about  Fair  Value  of  Financial
Instruments"  ("Statement  107"),  requires that the Company disclose  estimated
fair values for its financial  instruments.  The market value of investments and
mortgage-backed  securities,  as presented in Note 2, are based  primarily  upon
quoted market prices.  For  substantially all other financial  instruments,  the
fair values are  management's  estimates of the values at which the  instruments
could be exchanged in a transaction  between willing parties. In accordance with
Statement 107, fair values are based on estimates  using present value and other
valuation  techniques in instances where quoted prices are not available.  These
techniques  are  significantly  affected  by  the  assumptions  used,  including
discount  rates and  estimates of future cash flows.  As such,  the derived fair
value estimates  cannot be  substantiated  by comparison to independent  markets
and,  further,  may  not  be  realizable  in  an  immediate  settlement  of  the
instruments.  Statement  107 also  excludes  certain  items from its  disclosure
requirements.  Accordingly,  the aggregate  fair value amounts  presented do not
represent, and should not be construed to represent, the underlying value of the
Company.

Fair  value  estimates,  methods  and  assumptions  are set forth  below for the
Company's financial instruments.

Cash and cash  equivalents:  The carrying  amounts reported on the balance sheet
for cash and cash equivalents approximate those assets' fair value.

Investment securities,  including  mortgage-backed  securities:  Fair values are
based on quoted market prices, where available.  If quoted market prices are not
available,  fair values are based on quoted  prices of  comparable  instruments.
(See Note 2.)

Loans:  For variable rate loans that reprice  frequently and with no significant
change in credit risk, fair values are based on carrying values. The fair values
for all other loans are estimated  using  discounted  cash flow analysis,  using
interest rates currently being offered for loans with similar terms to borrowers
of similar credit quality.

Deposit  liabilities:  The fair values  disclosed  for NOW,  money  market,  and
savings  deposits are, by  definition,  equal to the amount payable on demand at
the reporting  date (i.e.  their  carrying  amounts).  The carrying  amounts for
variable  rate  certificates  of deposit and for those  certificates  of deposit
maturing in less than one year  approximate  their fair values at the  reporting
date. Fair values for
                                       32

<PAGE>


FIRST SHENANGO BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

NOTE 13.  FAIR VALUES OF FINANCIAL INSTRUMENTS (Continued)

fixed-rate  certificates  of deposit are estimated  using a discounted cash flow
analysis,  applying  interest rates currently being offered on certificates to a
schedule of aggregate expected monthly maturities on those deposits.

Borrowings:  Fair values for the Company's variable rate FHLB advances and other
borrowings  are  deemed to equal  carrying  value.  Fair  values  for fixed rate
borrowings are estimated using a discounted  cash flow analysis  similar to that
used in valuing fixed rate deposit liabilities.

Off-balance  sheet  instruments:  Fair values for the Company's  commitments  to
extend  credit  would be based on fees  currently  charged to enter into similar
agreements,   taking  into  account  the  remaining  terms  of  the  agreements.
Presently,  the  Company  only  charges  a  nominal  loan  commitment  fee  and,
accordingly,  there is no fair value associated with loan commitments.  The fair
value of the commitment to purchase loans is based on fees currently  charged to
enter into similar agreements.

The  following   table  presents  the  estimates  of  fair  value  of  financial
instruments:

<TABLE>
<CAPTION>
                                                             December 31, 1997                  December 31, 1996
                                                     --------------------------------- -----------------------------------
                                                        Carrying            Fair            Carrying            Fair
                                                          Value            Value             Value             Value
                                                     ---------------  ---------------- ------------------ ----------------
ASSETS:
<S>                                                     <C>               <C>                <C>              <C>        
  Cash and cash equivalents                             $ 15,648,757      $ 15,648,757       $ 16,734,483     $ 16,734,483
  Investment securities available for sale                94,658,748        94,658,748        125,288,762      125,288,762
  Loans receivable, net                                  256,005,938       259,097,041        255,769,702      257,895,385
LIABILITIES:
  Deposits                                               275,221,031       272,574,727        267,619,176      264,553,152
  FHLB advances and other borrowings                      47,724,598        47,748,797         86,455,211       86,483,337
  Advance payments by borrowers                            1,876,095         1,876,095          1,600,202        1,600,202
</TABLE>


NOTE 14.  LOANS TO RELATED PARTIES

The Company has granted  loans to the officers and  directors of the Company and
to their  associates.  Related  party loans are made on  substantially  the same
terms, including interest rates and collateral,  as those prevailing at the time
for comparable  transactions with unrelated persons and do not involve more than
normal risk of  collectibility.  The aggregate  dollar amount of these loans was
$435,693 and $263,242 at December 31, 1997 and 1996,  respectively.  During 1997
and 1996,  $45,000  and  $170,000 in new loans were made and $58,339 and $63,757
were advanced under existing lines of credit.  The $170,000 approved during 1996
was  disbursed  in 1997.  Repayments  totalled  $100,888 and $76,368 in 1997 and
1996, respectively.


NOTE 15.  DERIVATIVE FINANCIAL INSTRUMENTS

In October 1994, the FASB issued FAS 119, "Disclosure about Derivative Financial
Instruments  and  Fair  Value of  Financial  Instruments,"  which  is  generally
effective for calendar year 1994 financial statements. The Company, Savings Bank
and its  subsidiary  have not  historically  invested in  instruments  which are
typically  described as derivative  financial  instruments,  and have no current
plans to do so, for trading, investing,  hedging or other purposes.  Instruments
of this type include future,  forward,  swap and option contracts,  and interest
rate caps and floors.

FAS  119  expanded  the  definition  of  derivative  financial  instruments  for
disclosure  purposes to include  certain  other  instruments  in addition to the
above items,  including  commitments to originate  loans and unsettled  security
purchase or sale  agreements.  The Company and the Savings Bank enter into these
types of agreements in the normal  course of business for  investment  purposes.
The  Company,  Savings Bank and its  subsidiary  are not  currently  involved in
trading or hedging activities, and have no current plans to do so.

                                       33

<PAGE>


FIRST SHENANGO BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

NOTE 16.  SELECTED QUARTERLY FINANCIAL DATA (Unaudited)
Quarterly Consolidated Statements of Operations
(Amounts in Thousands, Except Per Share Data and Dividends)

<TABLE>
<CAPTION>
                                                                         Year                                                 Year
                                        Three Months Ended              Ended              Three Months Ended                Ended
                                        ------------------              -----              ------------------                -----
                              March       June      Sept.     Dec.       Dec.     March      June       Sept.    Dec.         Dec.
                               1996       1996      1996      1996       1996     1997       1997       1997     1997         1997
                            --------------------------------------------------------------------------------------------------------
<S>                          <C>       <C>       <C>       <C>       <C>       <C>        <C>      <C>        <C>        <C>       
Total interest income        $  6,447  $  6,711  $  7,130  $  7,322  $ 27,610  $  7,433   $  7,468 $  7,558   $  7,101   $   29,560

Total interest expense          3,484     3,570     3,848     4,058    14,960     4,245      4,254    4,345      4,118       16,962
                            --------------------------------------------------------------------------------------------------------

Net interest income             2,963     3,141     3,282     3,264    12,650     3,188      3,214    3,213      2,983       12,598

Provision for loan losses         225       224       225       225       899       185        195      195        198          773
                            --------------------------------------------------------------------------------------------------------

Net interest income after
provision for loan losses       2,738     2,917     3,057     3,039    11,751     3,003      3,019    3,018      2,785       11,825

Total non-interest income         399       149       253       227     1,028       204        178      204        204          790

Total non-interest expense      1,620     1,601     3,290     1,593     8,104     1,463      1,435    1,482      1,455        5,835
                            --------------------------------------------------------------------------------------------------------

Income before taxes             1,517     1,465        20     1,673     4,675     1,744      1,762    1,740      1,534        6,780

Income taxes                      569       566        10       520     1,665       607        555      562        470        2,194
                            --------------------------------------------------------------------------------------------------------

Net income                   $    948  $    899  $     10  $  1,153  $  3,010  $  1,137   $  1,207 $  1,178   $  1,064   $    4,586
                            ========================================================================================================

Earnings per share - basic   $   0.43  $   0.41  $   0.00  $   0.55  $   1.40  $   0.58   $   0.61 $   0.59   $   0.53   $     2.31

Earnings per share - diluted $   0.41  $   0.39  $   0.00  $   0.53  $   1.34  $   0.55   $   0.59 $   0.57   $   0.52   $     2.24

Dividends declared            223,020   264,480   262,869   239,225   989,594   239,665    300,865  300,395    302,082    1,143,007

Common shares outstanding       2,302     2,271     2,258     2,060       N/A     2,063      2,071    2,069      2,069          N/A

</TABLE>


                                       34

<PAGE>


FIRST SHENANGO BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

NOTE 17. CONDENSED FINANCIAL INFORMATION OF FIRST SHENANGO BANCORP, INC. (PARENT
ONLY)

First  Shenango  Bancorp,  Inc.  was  organized  on December 9, 1992,  and began
operations  on April 5, 1993.  The Company's  balance  sheets as of December 31,
1997 and 1996,  and  related  statements  of income and cash flows for the years
ending December 31, 1997, 1996, and 1995 are as follows:

              BALANCE SHEET                     1997         1996
- -----------------------------------------------------------------------
Assets
Cash and cash equivalents                    $   624,393   $ 1,793,796
Investments in:
  Securities                                   3,352,149     3,346,286
  Savings Bank                                40,032,561    33,963,525
Loans receivable from Savings Bank             3,551,288     4,063,699
Commercial loan                                  665,900       197,796
Other assets                                      27,117        36,630
                                             -----------   -----------
Total Assets                                 $48,253,408   $43,401,732

                                             ===========   ===========
Liabilities and Shareholders' Equity
Accrued expenses and other liabilities       $    89,016   $   108,180
Dividends payable                                302,082       239,225
                                             -----------   -----------
Total Liabilities                                391,098       347,405
Total Shareholders' Equity                    47,862,310    43,054,327
                                             -----------   -----------
Total Liabilities and Shareholders' Equity   $48,253,408   $43,401,732
                                             ===========   ===========

<TABLE>
<CAPTION>

                  STATEMENT OF INCOME                          1997          1996           1995
- ----------------------------------------------------------------------------------------------------
<S>                                                        <C>           <C>            <C>        
Interest income                                            $   299,886   $   354,318    $   353,093
Interest on loans to Savings Bank                              253,484       263,818        302,963
Dividend from Savings Bank                                                 5,000,000      1,000,000
Loss on sale of investments                                                    1,563
Expenses                                                       120,636        91,391        147,528
                                                           -----------   -----------    -----------
Income before equity earnings and income tax                   432,734     5,525,182      1,508,528
Income tax expense                                             176,500       213,250        206,500
                                                           -----------   -----------    -----------
Net Income before Equity Earnings                              256,234     5,311,932      1,302,028
Equity in (excess dividends from) undistributed earnings
  of Savings Bank                                            4,329,456    (2,301,935)     1,777,158
                                                           -----------   -----------    -----------
Net Income                                                 $ 4,585,690   $ 3,009,997    $ 3,079,186
                                                           ===========   ===========    ===========
</TABLE>


                                       35

<PAGE>


FIRST SHENANGO BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

NOTE 17. CONDENSED FINANCIAL INFORMATION OF FIRST SHENANGO BANCORP, INC. (PARENT
ONLY) (Continued)

<TABLE>
<CAPTION>
                   STATEMENT OF CASH FLOWS                                     1997          1996            1995
- ---------------------------------------------------------------------------------------------------------------------
<S>                                                                        <C>            <C>            <C>        
OPERATING ACTIVITIES:
Net Income                                                                 $ 4,585,690    $ 3,009,997    $ 3,079,186
Loss on sale of investments                                                                     1,563
(Equity in undistributed earnings of) excess dividends from Savings Bank    (4,329,456)     2,301,935     (1,777,158)
Change in other assets and liabilities                                          (9,644)        45,973         51,875
                                                                          -------------------------------------------
NET CASH PROVIDED BY OPERATING ACTIVITIES                                      246,590      5,359,468      1,353,903
INVESTING ACTIVITIES:
  Loans to Savings Bank, net of repayments                                     512,411        114,285     (3,285,433)
  Commercial loan originations, net of repayments                             (468,104)       134,604         57,600
  Purchases of investments                                                                 (2,100,000)
  Proceeds from sales of investments                                                        1,998,437
  Proceeds from maturities of investments                                                                  3,000,128
                                                                          -------------------------------------------
  NET CASH PROVIDED BY (USED BY) INVESTING ACTIVITIES                           44,307        147,326       (227,705)
  FINANCING ACTIVITIES:
  Proceeds from exercise of stock options                                      378,130         53,470         30,000
  Purchase of treasury stock                                                  (722,433)    (5,937,531)      (419,024)
  Cash dividends on common stock                                            (1,115,997)    (1,007,688)      (812,112)
                                                                          -------------------------------------------
  NET CASH USED BY FINANCING ACTIVITIES                                     (1,460,300)    (6,891,749)    (1,201,136)
                                                                          -------------------------------------------
NET DECREASE IN CASH AND CASH EQUIVALENTS                                   (1,169,403)    (1,384,955)       (74,938)
Cash and cash equivalents at beginning of year                               1,793,796      3,178,751      3,253,689
                                                                          -------------------------------------------
CASH AND CASH EQUIVALENTS AT END OF YEAR                                   $   624,393    $ 1,793,796    $ 3,178,751
                                                                          ===========================================
</TABLE>

NOTE 18.  SUBSEQUENT EVENT

On February 6, 1998, the Company  entered into an Agreement of  Affiliation  and
Plan of Merger (the  "Agreement")  with  FirstFederal  Financial  Services Corp.
("FFSW") of Wooster,  Ohio.  Under the terms of the Agreement,  the Company will
merge with and into  FFSW,  with the  Company's  shareholders  to receive  1.143
shares  of FFSW  common  stock  in  exchange  for each of  their  shares  of the
Company's  common  stock.  FFSW is a bank  holding  company with total assets of
$1.46 billion at December 31, 1997. The transaction, which will be accounted for
as a pooling of interests,  is subject to regulatory and  shareholder  approvals
and is expected to be completed in the third quarter of 1998.

                                       36

<PAGE>
================================================================================
                             SHAREHOLDER INFORMATION
================================================================================

- --------------------------------------------------------------------------------
ANNUAL MEETING
The Annual Meeting of Shareholders of First Shenango Bancorp,  Inc. will be held
in the lobby of the  Corporate  Headquarters  on Tuesday,  May 26, 1998, at 4:00
p.m.

STOCK DATA
First  Shenango  Bancorp,  Inc.  common  stock is traded on the Nasdaq  National
Market System under the symbol "SHEN."

Information  regarding  First  Shenango  stock  activity is reported in The Wall
Street Journal under the symbol FstShenango "SHEN."

Analysis of Stock Activity and Dividend Information:

<TABLE>
<CAPTION>
                                                                            Dividends
        For the Quarter Ended         High         Low          Close        Declared
                                      ----         ---          -----        --------
        1996
        ----
<S>                                  <C>           <C>           <C>             <C>  
        First Quarter                $21.50        $20.50        $20.56          $0.10

        Second Quarter                21.50         20.00         20.25           0.12

        Third Quarter                 21.50         20.00         21.00           0.12

        Fourth Quarter                23.75         20.50         22.50           0.12

        1997
        ----

        First Quarter                $25.75        $22.00        $22.25          $0.12

        Second Quarter                26.75         21.75         26.25           0.15

        Third Quarter                 31.75         25.50         31.50           0.15

        Fourth Quarter                37.00         30.50         37.00           0.15
</TABLE>


There were seven Nasdaq  Market  Makers in First  Shenango's  common stock as of
December 31, 1997:  Parker/Hunter,  Inc.; Legg Mason Wood Walker,  Inc.; Sandler
O'Neill & Partners;  Ryan Beck & Company,  Inc.; Herzog,  Heine,  Geduld,  Inc.;
Ferris Baker Watts, Inc.; and F. J. Morrissey & Co., Inc.

According  to the  records of the  Company's  transfer  agent,  there were 1,948
shareholders  of record at December 31, 1997.  This does not include any persons
or entities  who hold their stock in nominee or "street  name"  through  various
brokerage firms.

INFORMATION REQUEST
The First Shenango  Bancorp,  Inc.  Annual Report to the Securities and Exchange
Commission  on  Form  10-K  will  be  available  on or  about  March  31,  1998.
Shareholders  and  others  may obtain one copy of the Form 10-K at no charge and
may request other financial information or reports by writing to:

                                Lonny D. Robinson
              Vice President, Chief Financial Officer and Treasurer
                          First Shenango Bancorp, Inc.
                                  P. O. Box 671
                              New Castle, PA 16103
- --------------------------------------------------------------------------------



                                       37

<PAGE>

================================================================================
                 FIRST SHENANGO BANCORP, INC. 1997 ANNUAL REPORT
================================================================================
<TABLE>
<CAPTION>

<S>                                                         <C>               <C>   
                                                             Board of 
                        Robert H. Carlson*                  Directors                    Francis A. Bonadio
                       Chairman of the Board                                      President and Chief Executive Officer
           Retired President and Chief Executive Officer                             First Shenango Bancorp, Inc. and
              Universal-Rundle Corp., New Castle, PA                             First Federal Savings Bank of New Castle
                  (Plumbing Fixture Manufacturer)

                         Ronald P. Bergey*                                                William G. Eckles, II
                      Professor of Accounting                                 Retired President and Chief Executive Officer
              Westminster College, New Wilmington, PA                                W.G. Eckles Co., New Castle, PA
                             (College)                                                     (Architectural Firm)

                          R. Joseph Hrach                                                   Dale R. Perelman*
                             President                                            President and Chief Executive Officer
              Pennsylvania Power Co., New Castle, PA                                  King's Jewelry, New Castle, PA
                             (Utility)                                                       (Jewelry Chain)

                       Richard E. Rentz, Jr.                                                Director Emeritus
                            Consultant                                                     Albert J. Genkinger
                          New Castle, PA                                                    Retired President
                                                                                 First Federal Savings Bank of New Castle
                                                              *Member of  
                                                            Audit Committee

                                                               Executive 
                                                                Officers

                        Francis A. Bonadio                                                  Lonny D. Robinson
               President and Chief Executive Officer                          Vice President, Chief Financial Officer and Treasurer
                                                               E. Waneata 
                                                                VanKirk
                                                               Corporate 
                                                               Secretary
                          Transfer Agent                                                      Legal Counsel
               ChaseMellon Shareholder Services, LLC                            Gamble, Mojock, Piccione, Acker and Palmer
                        85 Challenger Road                                                 First Federal Plaza
                          Overpeck Centre                                                  25 North Mill Street
                     Ridgefield Park, NJ 07660                                             New Castle, PA 16101
                          (800) 756-3353                                                      (724) 658-2000

                       Independent Auditors                                                  Special Counsel
                         Ernst & Young LLP                                         Malizia, Spidi, Sloane & Fisch, P.C.
                         One Oxford Centre                                       One Franklin Square, 1301 K Street, N.W.
                       Pittsburgh, PA 15219                                                  Suite 700, East
                          (412) 644-7800                                                   Washington, DC 20005
                                                                                              (202) 434-4660

                      Corporate Headquarters                                            Headquarters of Subsidiary
                   First Shenango Bancorp, Inc.                                  First Federal Savings Bank of New Castle
                       25 North Mill Street                                     First Federal Plaza, 25 North Mill Street
                       New Castle, PA 16101                                                New Castle, PA 16101
                          (800) 982-8322                                                     (724) 654-6605
- ------------------------------------------------------------------------------------------------------------------------------------

- ------------------------------------------------------------------------------------------------------------------------------------
                                                              Branch Locations 
                                                                of Subsidiary


             Neshannock Township                               Union Township                Shenango Township
             3214 Wilmington Road                              Westgate Plaza                 Shenango Plaza
             New Castle, PA 16105                             2090 West State                New Castle, PA 16101
                (724) 658-8585                                    Street                      (724) 652-1142
                                                              New Castle, PA 
                                                                  16101
                                                              (724) 652-6651
- ------------------------------------------------------------------------------------------------------------------------------------

</TABLE>



                                       38





                                   EXHIBIT 21

                         SUBSIDIARIES OF THE REGISTRANT


First Shenango Bancorp,  Inc. ("the Company"),  has one wholly owned subsidiary,
First Federal Savings Bank of New Castle ("the Savings Bank").  The Savings Bank
is chartered  under the laws of the United  States of America.  The Savings Bank
has one wholly owned subsidiary,  Tri-State Service  Corporation  ("Tri-State").
Tri-State  was  indirectly  acquired  by the  Company  at the time  the  Company
acquired First Federal. Tri-State is a Pennsylvania-chartered corporation.






                                   EXHIBIT 23

                         CONSENT OF INDEPENDENT AUDITORS




<PAGE>





                        CONSENT OF INDEPENDENT AUDITORS


We consent to the incorporation by reference in the Registration Statement (Form
S-8 No.  33-70448)  pertaining to the First  Shenango  Bancorp,  Inc. 1993 Stock
Option Plan,  First Federal  Savings Bank of New Castle  Management  Stock Bonus
Plan, and First Federal Savings Bank of New Castle Directors Stock Bonus Plan of
First Shenango Bancorp,  Inc. of our report dated February 6, 1998, with respect
to the  consolidated  financial  statements  of  First  Shenango  Bancorp,  Inc.
incorporated  by reference  in the Annual  Report (Form 10-K) for the year ended
December 31, 1997.




                                           /s/ Ernst & Young LLP


Pittsburgh, Pennsylvania
March 24, 1998





<TABLE> <S> <C>


<ARTICLE>                                            9
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION DERIVED FROM
THE ANNUAL REPORT ON FORM 10-K AND IS QUALIFIED IN ITS ENTIRETY BY
REFERENCE TO SUCH FINANCIAL INFORMATION.
</LEGEND>
<MULTIPLIER>                                      1000
       
<S>                                            <C>
<PERIOD-TYPE>                                  12-MOS
<FISCAL-YEAR-END>                              DEC-31-1997
<PERIOD-END>                                   DEC-31-1997
<CASH>                                               2,070
<INT-BEARING-DEPOSITS>                              13,579
<FED-FUNDS-SOLD>                                         0
<TRADING-ASSETS>                                         0
<INVESTMENTS-HELD-FOR-SALE>                         94,659
<INVESTMENTS-CARRYING>                                   0
<INVESTMENTS-MARKET>                                     0
<LOANS>                                            259,241
<ALLOWANCE>                                          3,235
<TOTAL-ASSETS>                                     374,972
<DEPOSITS>                                         275,221
<SHORT-TERM>                                        26,243
<LIABILITIES-OTHER>                                  4,164
<LONG-TERM>                                         21,482
                                    0
                                              0
<COMMON>                                               234
<OTHER-SE>                                          47,628
<TOTAL-LIABILITIES-AND-EQUITY>                     374,972
<INTEREST-LOAN>                                     20,982
<INTEREST-INVEST>                                    7,968
<INTEREST-OTHER>                                       610
<INTEREST-TOTAL>                                    29,560
<INTEREST-DEPOSIT>                                  12,582
<INTEREST-EXPENSE>                                   4,380
<INTEREST-INCOME-NET>                               12,598
<LOAN-LOSSES>                                          773
<SECURITIES-GAINS>                                     (17)
<EXPENSE-OTHER>                                      5,835
<INCOME-PRETAX>                                      6,780
<INCOME-PRE-EXTRAORDINARY>                           6,780
<EXTRAORDINARY>                                          0
<CHANGES>                                                0
<NET-INCOME>                                         4,586
<EPS-PRIMARY>                                         2.31<F1>
<EPS-DILUTED>                                         2.24
<YIELD-ACTUAL>                                        3.47
<LOANS-NON>                                          2,773
<LOANS-PAST>                                             1
<LOANS-TROUBLED>                                         0
<LOANS-PROBLEM>                                      2,774
<ALLOWANCE-OPEN>                                     2,867
<CHARGE-OFFS>                                          447
<RECOVERIES>                                            42
<ALLOWANCE-CLOSE>                                    3,235
<ALLOWANCE-DOMESTIC>                                 3,235
<ALLOWANCE-FOREIGN>                                      0
<ALLOWANCE-UNALLOCATED>                                  0
<FN>
<F1>Basic earnings per share.
</FN>
        


</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission